|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
144,556 | 140,091 | 141,094 | 149,483 | 99,961 |
| I. Cash and cash equivalents |
|
|
41,739 | 51,077 | 39,348 | 31,149 | 12,093 |
| 1. Cash |
|
|
41,739 | 51,077 | 39,348 | 21,149 | 6,593 |
| 2. Cash equivalents |
|
|
| | | 10,000 | 5,500 |
| II. Short-term financial investments |
|
|
13,931 | 10,172 | 30,800 | 35,400 | 22,927 |
| 1. Trading securities |
|
|
13,931 | | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 10,172 | 30,800 | 35,400 | 22,927 |
| III. Short-term receivables |
|
|
44,235 | 37,229 | 22,726 | 30,055 | 28,979 |
| 1. Short-term receivables of customers |
|
|
42,066 | 35,622 | 21,696 | 28,588 | 28,148 |
| 2. Prepayments to suppliers |
|
|
457 | 399 | 183 | 1,004 | 473 |
| 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 |
|
|
1,711 | 1,208 | 846 | 463 | 358 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
40,760 | 36,386 | 44,341 | 47,909 | 34,201 |
| 1. Inventories |
|
|
40,760 | 36,386 | 44,341 | 47,909 | 34,414 |
| 2. Provision for decline in value of inventories |
|
|
| | | | -213 |
| V. Other current assets |
|
|
3,891 | 5,227 | 3,880 | 4,969 | 1,761 |
| 1. Short-term prepaid expenses |
|
|
676 | 185 | 98 | 31 | 155 |
| 2. Deductible VAT |
|
|
3,216 | 5,042 | 3,758 | 4,938 | 1,606 |
| 3. Taxes and the State Receivables |
|
|
| | 24 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
33,279 | 27,681 | 28,341 | 24,244 | 70,559 |
| I. Long-term receivables |
|
|
915 | 844 | 876 | 398 | 388 |
| 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 |
|
|
915 | 844 | 876 | 398 | 388 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
24,068 | 22,133 | 18,526 | 15,722 | 30,679 |
| 1. Tangible fixed assets |
|
|
12,678 | 11,106 | 7,860 | 5,418 | 20,736 |
| - Cost |
|
|
87,359 | 89,548 | 89,132 | 87,940 | 105,776 |
| - Accumulated depreciation |
|
|
-74,682 | -78,442 | -81,272 | -82,521 | -85,040 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
11,391 | 11,027 | 10,666 | 10,304 | 9,942 |
| - Cost |
|
|
17,777 | 17,777 | 17,777 | 17,777 | 17,777 |
| - Accumulated depreciation |
|
|
-6,386 | -6,750 | -7,111 | -7,473 | -7,835 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 6,654 | 6,676 | 15,658 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 6,654 | 6,676 | 15,658 |
| IV. Long-term financial investments |
|
|
700 | 700 | 700 | 700 | 687 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
700 | 700 | 700 | 700 | 700 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -13 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
7,596 | 4,004 | 1,585 | 748 | 23,148 |
| 1. Long-term prepaid expenses |
|
|
7,596 | 4,004 | 1,585 | 748 | 23,148 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
177,835 | 167,773 | 169,434 | 173,727 | 170,520 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
87,734 | 73,402 | 68,287 | 66,208 | 59,416 |
| I. Current liabilities |
|
|
87,320 | 73,191 | 67,751 | 64,008 | 57,216 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 1,289 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
26,923 | 21,508 | 28,491 | 13,597 | 20,091 |
| 4. Advances from customers |
|
|
2,350 | 1,719 | 2,079 | 10,861 | 2,919 |
| 5. Taxes and other payables to the State Budget |
|
|
1,368 | 1,391 | 2,290 | 1,541 | 1,283 |
| 6. Payables to employees |
|
|
36,332 | 34,054 | 28,745 | 31,662 | 25,075 |
| 7. Short-term accrued expenses |
|
|
2,619 | 612 | 1,272 | 1,438 | 1,045 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
15,159 | 10,866 | 3,041 | 3,553 | 3,588 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,569 | 3,042 | 1,833 | 1,357 | 1,926 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
414 | 211 | 536 | 2,200 | 2,200 |
| 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 |
|
|
414 | 211 | 536 | 2,200 | 2,200 |
| 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 |
|
|
90,101 | 94,371 | 101,147 | 107,519 | 111,104 |
| I. ShareHolder's equity |
|
|
90,101 | 94,371 | 101,147 | 107,519 | 111,104 |
| 1. Owner's investment capital |
|
|
52,920 | 52,920 | 52,920 | 52,920 | 52,920 |
| 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 |
|
|
24,183 | 38,511 | 41,451 | 42,258 | 45,427 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,999 | 2,940 | 6,776 | 12,341 | 12,757 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
| | 6,776 | 12,341 | 12,757 |
| 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 |
|
|
177,835 | 167,773 | 169,434 | 173,727 | 170,520 |
There is no report.
|
|