|
|
Q4 2020 | Q4 2021 | Q1 2022 | Q4 2022 | Q4 2023 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
33,543 | 39,025 | 42,323 | 32,041 | 34,954 |
 | I. Cash and cash equivalents |
|
|
26,345 | 22,715 | 20,736 | 11,033 | 11,667 |
 | 1. Cash |
|
|
3,297 | 4,529 | 5,711 | 3,533 | 3,667 |
 | 2. Cash equivalents |
|
|
23,048 | 18,186 | 15,025 | 7,500 | 8,000 |
 | II. Short-term financial investments |
|
|
| | 2,500 | 12,000 | 15,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 2,500 | 12,000 | 15,000 |
 | III. Short-term receivables |
|
|
2,761 | 11,678 | 13,943 | 2,880 | 1,539 |
 | 1. Short-term receivables of customers |
|
|
1,197 | 4,604 | 3,330 | 2,241 | 1,592 |
 | 2. Prepayments to suppliers |
|
|
1,183 | 6,424 | 9,724 | 215 | 110 |
 | 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 |
|
|
913 | 1,181 | 1,420 | 1,190 | 603 |
 | 7. Provision for doubtful short-term receivables |
|
|
-531 | -531 | -531 | -767 | -767 |
 | IV. Inventories |
|
|
4,084 | 4,034 | 4,059 | 4,651 | 5,554 |
 | 1. Inventories |
|
|
4,897 | 4,847 | 4,873 | 5,465 | 6,368 |
 | 2. Provision for decline in value of inventories |
|
|
-813 | -813 | -813 | -813 | -813 |
 | V. Other current assets |
|
|
352 | 598 | 1,084 | 1,476 | 1,193 |
 | 1. Short-term prepaid expenses |
|
|
119 | 269 | 676 | 353 | 659 |
 | 2. Deductible VAT |
|
|
| | | 394 | |
 | 3. Taxes and the State Receivables |
|
|
234 | 329 | 408 | 729 | 535 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
96,550 | 89,962 | 87,463 | 100,314 | 97,997 |
 | I. Long-term receivables |
|
|
80 | | | | |
 | 1. Long-term customer's receivables |
|
|
| | | | 361 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
911 | 911 | 911 | 911 | 549 |
 | 6. Provision for doubtful long-term receivables |
|
|
-831 | -911 | -911 | -911 | -911 |
 | II. Fixed assets |
|
|
88,234 | 83,009 | 80,670 | 94,965 | 87,880 |
 | 1. Tangible fixed assets |
|
|
87,083 | 81,997 | 79,692 | 94,092 | 87,146 |
 | - Cost |
|
|
189,138 | 196,455 | 197,070 | 220,266 | 225,674 |
 | - Accumulated depreciation |
|
|
-102,055 | -114,458 | -117,378 | -126,174 | -138,529 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,151 | 1,012 | 977 | 873 | 734 |
 | - Cost |
|
|
1,421 | 1,421 | 1,421 | 1,421 | 1,421 |
 | - Accumulated depreciation |
|
|
-270 | -409 | -444 | -548 | -686 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,913 | 2,130 | 2,409 | 858 | 1,255 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | 1,255 |
 | 2. Costs of construction in progress |
|
|
1,913 | 2,130 | 2,409 | 858 | |
 | 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 |
|
|
6,323 | 4,822 | 4,385 | 4,491 | 8,862 |
 | 1. Long-term prepaid expenses |
|
|
6,323 | 4,822 | 4,385 | 4,491 | 8,862 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
130,092 | 128,987 | 129,786 | 132,355 | 132,951 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
8,438 | 8,832 | 7,512 | 11,581 | 9,811 |
 | I. Current liabilities |
|
|
7,691 | 8,321 | 6,989 | 11,030 | 9,251 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
230 | 198 | 620 | 324 | 249 |
 | 4. Advances from customers |
|
|
| | | 73 | 30 |
 | 5. Taxes and other payables to the State Budget |
|
|
897 | 1,089 | 1,053 | 1,122 | 1,067 |
 | 6. Payables to employees |
|
|
3,575 | 3,373 | 3,094 | 3,769 | 4,715 |
 | 7. Short-term accrued expenses |
|
|
| | | 239 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
744 | 702 | 494 | 2,489 | 1,155 |
 | 12. Provision for short term payables |
|
|
1,973 | 1,750 | 1,300 | 2,000 | 1,600 |
 | 13. Bonus and welfare fund |
|
|
272 | 1,207 | 428 | 1,015 | 436 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
746 | 511 | 522 | 550 | 560 |
 | 1. Long-term payables to sellers |
|
|
| | | | 50 |
 | 2. Long-term accrued expenses |
|
|
38 | | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
708 | 511 | 522 | 550 | 510 |
 | 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 |
|
|
121,655 | 120,155 | 122,274 | 120,774 | 123,140 |
 | I. ShareHolder's equity |
|
|
121,655 | 120,155 | 122,274 | 120,774 | 123,140 |
 | 1. Owner's investment capital |
|
|
111,688 | 111,688 | 111,688 | 111,688 | 111,688 |
 | 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 |
|
|
1,595 | 1,595 | 1,595 | 2,063 | 2,320 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
8,372 | 6,873 | 8,991 | 7,024 | 9,132 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
58 | 734 | 6,723 | | |
 | - Profit after tax undistributed this period |
|
|
8,314 | 6,139 | 2,269 | 7,024 | 9,132 |
 | 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 |
|
|
130,092 | 128,987 | 129,786 | 132,355 | 132,951 |
There is no report.
|
|