|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
101,667 | 127,871 | 121,507 | 73,083 | 75,400 |
| I. Cash and cash equivalents |
|
|
44,609 | 31,241 | 560 | 37,411 | 48,413 |
| 1. Cash |
|
|
44,609 | 31,241 | 560 | 37,411 | 48,413 |
| 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 |
|
|
4,183 | 11,566 | 50,188 | 31,042 | 18,616 |
| 1. Short-term receivables of customers |
|
|
19,160 | 23,226 | 57,704 | 47,808 | 35,209 |
| 2. Prepayments to suppliers |
|
|
2,324 | 5,611 | 9,697 | 506 | 546 |
| 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 |
|
|
23 | 54 | 111 | 51 | 185 |
| 7. Provision for doubtful short-term receivables |
|
|
-17,323 | -17,323 | -17,323 | -17,323 | -17,323 |
| IV. Inventories |
|
|
52,501 | 83,236 | 63,854 | 3,898 | 7,807 |
| 1. Inventories |
|
|
54,201 | 85,353 | 76,016 | 3,898 | 7,807 |
| 2. Provision for decline in value of inventories |
|
|
-1,700 | -2,117 | -12,162 | | |
| V. Other current assets |
|
|
374 | 1,827 | 1,868 | 733 | 563 |
| 1. Short-term prepaid expenses |
|
|
| 758 | 97 | 59 | 55 |
| 2. Deductible VAT |
|
|
374 | 1,069 | 1,771 | 674 | 509 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
62,336 | 66,062 | 61,727 | 57,920 | 63,904 |
| I. Long-term receivables |
|
|
92 | 92 | 92 | 92 | 92 |
| 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 |
|
|
92 | 92 | 92 | 92 | 92 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
55,147 | 58,170 | 55,162 | 51,365 | 55,532 |
| 1. Tangible fixed assets |
|
|
45,825 | 48,848 | 45,840 | 42,043 | 46,210 |
| - Cost |
|
|
95,655 | 102,606 | 103,263 | 103,263 | 111,129 |
| - Accumulated depreciation |
|
|
-49,830 | -53,758 | -57,423 | -61,220 | -64,920 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
9,322 | 9,322 | 9,322 | 9,322 | 9,322 |
| - Cost |
|
|
9,634 | 9,634 | 9,634 | 9,634 | 9,634 |
| - Accumulated depreciation |
|
|
-312 | -312 | -312 | -312 | -312 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
2,553 | 2,901 | 1,923 | 2,198 | 1,923 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,553 | 2,901 | 1,923 | 2,198 | 1,923 |
| IV. Long-term financial investments |
|
|
14 | 14 | 14 | 14 | 14 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
14 | 14 | 14 | 14 | 14 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
4,530 | 4,885 | 4,536 | 4,251 | 6,343 |
| 1. Long-term prepaid expenses |
|
|
4,530 | 4,885 | 4,536 | 4,251 | 6,343 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
164,003 | 193,933 | 183,234 | 131,003 | 139,304 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
7,976 | 27,358 | 31,053 | 13,040 | 28,786 |
| I. Current liabilities |
|
|
7,976 | 27,358 | 31,053 | 13,040 | 28,786 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | 8,418 | | 10,676 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
349 | 1,263 | 4,167 | 1,749 | 982 |
| 4. Advances from customers |
|
|
1,025 | 9,977 | 467 | 374 | 260 |
| 5. Taxes and other payables to the State Budget |
|
|
1,113 | 1,315 | 555 | 1,076 | 2,212 |
| 6. Payables to employees |
|
|
1,400 | 11,000 | 6,600 | 5,000 | 7,760 |
| 7. Short-term accrued expenses |
|
|
328 | 822 | 294 | 643 | 5,307 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,317 | 1,312 | 5,356 | 1,083 | 1,075 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,443 | 1,669 | 5,196 | 3,115 | 514 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
156,027 | 166,575 | 152,181 | 117,964 | 110,518 |
| I. ShareHolder's equity |
|
|
156,027 | 166,575 | 152,181 | 117,964 | 110,518 |
| 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
108,200 | 108,200 | 108,200 | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,827 | 18,375 | 3,981 | 77,964 | 70,518 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,825 | 2,077 | 45 | 68,200 | 56,200 |
| - Profit after tax undistributed this period |
|
|
4,002 | 16,298 | 3,936 | 9,764 | 14,318 |
| 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 |
|
|
164,003 | 193,933 | 183,234 | 131,003 | 139,304 |
There is no report.
|
|