|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
126,327 | 177,447 | 159,111 | 153,510 | 149,208 |
| I. Cash and cash equivalents |
|
|
7,929 | 62,553 | 29,081 | 17,140 | 11,232 |
| 1. Cash |
|
|
7,929 | 62,553 | 29,081 | 17,140 | 11,232 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
584 | 128 | 128 | 128 | 108 |
| 1. Trading securities |
|
|
584 | 584 | 584 | 584 | 584 |
| 2. Provision for diminution in value of trading securities |
|
|
| -456 | -456 | -456 | -476 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
54,567 | 68,059 | 64,826 | 63,036 | 80,711 |
| 1. Short-term receivables of customers |
|
|
66,556 | 80,246 | 74,396 | 78,817 | 96,598 |
| 2. Prepayments to suppliers |
|
|
720 | 2,687 | 8,401 | 257 | 3,767 |
| 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 |
|
|
1,694 | 810 | 790 | 613 | 513 |
| 7. Provision for doubtful short-term receivables |
|
|
-14,403 | -15,683 | -18,762 | -16,652 | -20,167 |
| IV. Inventories |
|
|
63,202 | 46,500 | 64,455 | 73,148 | 56,882 |
| 1. Inventories |
|
|
63,202 | 46,500 | 64,455 | 73,148 | 56,882 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
45 | 207 | 622 | 60 | 275 |
| 1. Short-term prepaid expenses |
|
|
45 | 207 | | 60 | 275 |
| 2. Deductible VAT |
|
|
| | 618 | | |
| 3. Taxes and the State Receivables |
|
|
| | 4 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
23,313 | 23,064 | 22,822 | 21,548 | 18,261 |
| 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 |
|
|
17,397 | 14,638 | 16,718 | 14,425 | 10,733 |
| 1. Tangible fixed assets |
|
|
16,342 | 13,583 | 15,664 | 13,370 | 9,678 |
| - Cost |
|
|
104,262 | 112,511 | 119,825 | 122,184 | 123,096 |
| - Accumulated depreciation |
|
|
-87,920 | -98,928 | -104,162 | -108,813 | -113,418 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,055 | 1,055 | 1,055 | 1,055 | 1,055 |
| - Cost |
|
|
2,447 | 2,447 | 2,447 | 2,447 | 2,447 |
| - Accumulated depreciation |
|
|
-1,393 | -1,393 | -1,393 | -1,393 | -1,393 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 449 | 45 | | 942 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 449 | 45 | | 942 |
| IV. Long-term financial investments |
|
|
3,900 | 3,900 | 3,900 | 3,900 | 3,900 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
3,900 | 3,900 | 3,900 | 3,900 | 3,900 |
| 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 |
|
|
2,016 | 4,077 | 2,159 | 3,223 | 2,686 |
| 1. Long-term prepaid expenses |
|
|
2,016 | 2,205 | 2,159 | 3,223 | 2,686 |
| 2. Deferred income tax assets |
|
|
| 1,872 | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
149,640 | 200,510 | 181,933 | 175,059 | 167,468 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
80,228 | 128,037 | 108,964 | 103,564 | 96,131 |
| I. Current liabilities |
|
|
80,228 | 103,651 | 108,964 | 103,564 | 94,424 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
32,576 | 38,697 | 39,614 | 58,504 | 40,752 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
23,483 | 19,813 | 30,329 | 20,508 | 23,561 |
| 4. Advances from customers |
|
|
4,697 | 3,154 | 8,354 | 797 | 3,111 |
| 5. Taxes and other payables to the State Budget |
|
|
3,329 | 10,833 | 2,107 | 1,956 | 3,513 |
| 6. Payables to employees |
|
|
6,458 | 12,426 | 8,150 | 9,713 | 10,017 |
| 7. Short-term accrued expenses |
|
|
70 | 83 | 81 | 70 | 70 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
820 | 1,078 | 678 | 709 | 630 |
| 12. Provision for short term payables |
|
|
8,057 | 17,288 | 19,483 | 11,139 | 11,878 |
| 13. Bonus and welfare fund |
|
|
741 | 279 | 168 | 169 | 891 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| 24,386 | | | 1,707 |
| 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 |
|
|
| | | | 1,707 |
| 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 |
|
|
| 24,386 | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
69,412 | 72,473 | 72,969 | 71,495 | 71,337 |
| I. ShareHolder's equity |
|
|
69,412 | 72,473 | 72,969 | 71,495 | 71,337 |
| 1. Owner's investment capital |
|
|
30,508 | 30,508 | 30,508 | 30,508 | 30,508 |
| 2. Share capital surplus |
|
|
136 | 136 | 136 | 136 | 136 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
22,759 | 22,759 | 22,759 | 22,759 | 22,759 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
16,009 | 19,071 | 19,567 | 18,092 | 17,935 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,975 | | 342 | 838 | 3,064 |
| - Profit after tax undistributed this period |
|
|
13,035 | 19,071 | 19,225 | 17,254 | 14,870 |
| 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 |
|
|
149,640 | 200,510 | 181,933 | 175,059 | 167,468 |
There is no report.
|
|