|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
89,856 | 87,942 | 101,113 | 88,027 | 88,766 |
| I. Cash and cash equivalents |
|
|
18,401 | 41,016 | 27,015 | 21,220 | 22,952 |
| 1. Cash |
|
|
18,401 | 41,016 | 27,015 | 21,220 | 22,952 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
34,032 | 32,326 | 41,275 | 23,793 | 19,211 |
| 1. Short-term receivables of customers |
|
|
29,366 | 29,664 | 34,595 | 19,788 | 18,269 |
| 2. Prepayments to suppliers |
|
|
1,917 | 1,134 | 1,889 | 2,922 | 562 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
2,928 | 2,268 | 5,458 | 1,849 | 1,296 |
| 7. Provision for doubtful short-term receivables |
|
|
-179 | -739 | -666 | -766 | -916 |
| IV. Inventories |
|
|
35,362 | 13,574 | 31,152 | 41,750 | 45,026 |
| 1. Inventories |
|
|
35,367 | 14,194 | 31,152 | 41,750 | 56,921 |
| 2. Provision for decline in value of inventories |
|
|
-5 | -620 | | | -11,896 |
| V. Other current assets |
|
|
2,062 | 1,025 | 1,670 | 1,263 | 1,577 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
1,839 | 1,005 | 1,653 | 838 | 1,157 |
| 3. Taxes and the State Receivables |
|
|
223 | 20 | 18 | 425 | 420 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
41,925 | 37,850 | 36,717 | 30,117 | 25,251 |
| I. Long-term receivables |
|
|
| | | | |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
41,415 | 37,850 | 33,720 | 28,556 | 23,900 |
| 1. Tangible fixed assets |
|
|
41,415 | 37,756 | 33,225 | 27,967 | 23,417 |
| - Cost |
|
|
140,807 | 144,927 | 150,132 | 150,731 | 152,087 |
| - Accumulated depreciation |
|
|
-99,392 | -107,170 | -116,907 | -122,764 | -128,670 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| 94 | 495 | 588 | 483 |
| - Cost |
|
|
113 | 213 | 647 | 834 | 834 |
| - Accumulated depreciation |
|
|
-113 | -119 | -152 | -245 | -350 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
510 | | 2,997 | 1,561 | 1,351 |
| 1. Long-term prepaid expenses |
|
|
510 | | 2,997 | 1,561 | 1,351 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
131,781 | 125,792 | 137,830 | 118,144 | 114,017 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
72,872 | 62,976 | 73,322 | 58,989 | 75,221 |
| I. Current liabilities |
|
|
71,685 | 61,789 | 72,135 | 58,989 | 75,221 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
302 | 200 | 200 | 200 | 200 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
34,477 | 25,490 | 31,448 | 19,874 | 37,446 |
| 4. Advances from customers |
|
|
143 | 436 | 5 | 260 | |
| 5. Taxes and other payables to the State Budget |
|
|
69 | 2,080 | 415 | 10 | 9 |
| 6. Payables to employees |
|
|
3,686 | 5,370 | 3,747 | | |
| 7. Short-term accrued expenses |
|
|
1,881 | 4,924 | 2,175 | 102 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
27,682 | 19,795 | 30,373 | 34,156 | 32,935 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3,445 | 3,492 | 3,772 | 4,386 | 4,631 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,187 | 1,187 | 1,187 | | |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
1,187 | 1,187 | 1,187 | | |
| B. OWNER'S EQUITY |
|
|
58,909 | 62,816 | 64,508 | 59,154 | 38,796 |
| I. ShareHolder's equity |
|
|
58,909 | 62,816 | 64,508 | 59,154 | 38,796 |
| 1. Owner's investment capital |
|
|
36,000 | 36,000 | 36,000 | 36,000 | 36,000 |
| 2. Share capital surplus |
|
|
6,365 | 6,365 | 6,365 | 6,365 | 6,365 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-235 | -235 | -235 | -235 | -235 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
9,069 | 10,909 | 13,497 | 15,899 | 15,942 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
676 | 676 | 676 | 676 | 676 |
| 11. After tax undistributed profit |
|
|
7,034 | 9,100 | 8,204 | 448 | -19,437 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
460 | 474 | 147 | 160 | 676 |
| - Profit after tax undistributed this period |
|
|
6,574 | 8,626 | 8,056 | 288 | -20,114 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
131,781 | 125,792 | 137,830 | 118,144 | 114,017 |
There is no report.
|
|