|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
76,184 | 102,288 | 75,479 | 70,961 | 72,571 |
| I. Cash and cash equivalents |
|
|
12,798 | 40,508 | 23,125 | 17,921 | 21,303 |
| 1. Cash |
|
|
12,798 | 10,508 | 1,125 | 10,421 | 6,303 |
| 2. Cash equivalents |
|
|
| 30,000 | 22,000 | 7,500 | 15,000 |
| 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 |
|
|
11,581 | 19,758 | 16,101 | 10,614 | 11,773 |
| 1. Short-term receivables of customers |
|
|
10,837 | 17,519 | 13,019 | 7,872 | 13,408 |
| 2. Prepayments to suppliers |
|
|
2,500 | 3,809 | 4,641 | 4,661 | 145 |
| 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 |
|
|
1,562 | 1,803 | 1,780 | 1,306 | 1,360 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,318 | -3,373 | -3,338 | -3,225 | -3,140 |
| IV. Inventories |
|
|
48,574 | 40,642 | 35,064 | 40,556 | 38,742 |
| 1. Inventories |
|
|
50,476 | 42,873 | 38,640 | 44,248 | 43,948 |
| 2. Provision for decline in value of inventories |
|
|
-1,902 | -2,231 | -3,576 | -3,692 | -5,206 |
| V. Other current assets |
|
|
3,231 | 1,380 | 1,189 | 1,869 | 753 |
| 1. Short-term prepaid expenses |
|
|
1,341 | 1,380 | 1,085 | 1,869 | 753 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
1,890 | | 103 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
112,894 | 96,973 | 92,414 | 81,143 | 83,676 |
| I. Long-term receivables |
|
|
442 | | | | |
| 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 |
|
|
442 | | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
87,846 | 77,975 | 74,821 | 66,179 | 66,550 |
| 1. Tangible fixed assets |
|
|
87,846 | 77,975 | 74,821 | 66,179 | 66,550 |
| - Cost |
|
|
259,518 | 254,914 | 260,393 | 259,983 | 253,719 |
| - Accumulated depreciation |
|
|
-171,672 | -176,939 | -185,572 | -193,804 | -187,168 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
1,739 | 1,191 | 1,038 | 885 | 745 |
| - Cost |
|
|
8,720 | 8,720 | 8,331 | 8,331 | 8,331 |
| - Accumulated depreciation |
|
|
-6,980 | -7,529 | -7,294 | -7,447 | -7,586 |
| IV. Long-term assets in progress |
|
|
415 | 415 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
415 | 415 | | | |
| IV. Long-term financial investments |
|
|
8,530 | 8,530 | 8,530 | 8,530 | 8,530 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
8,530 | 8,530 | 8,530 | 8,530 | 8,530 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
13,921 | 8,862 | 8,025 | 5,549 | 7,850 |
| 1. Long-term prepaid expenses |
|
|
13,921 | 8,862 | 7,459 | 4,455 | 6,200 |
| 2. Deferred income tax assets |
|
|
| | 566 | 1,094 | 1,650 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
189,078 | 199,261 | 167,893 | 152,104 | 156,247 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
130,757 | 137,605 | 98,989 | 83,607 | 88,639 |
| I. Current liabilities |
|
|
109,562 | 126,663 | 95,866 | 80,451 | 84,588 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
46,972 | 59,577 | 26,860 | 31,500 | 29,800 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
9,341 | 4,134 | 9,460 | 3,319 | 5,935 |
| 4. Advances from customers |
|
|
5,756 | 5,105 | 2,196 | 2,091 | 1,497 |
| 5. Taxes and other payables to the State Budget |
|
|
20,491 | 38,290 | 36,021 | 24,816 | 28,114 |
| 6. Payables to employees |
|
|
4,570 | 3,476 | 4,135 | 2,459 | 2,448 |
| 7. Short-term accrued expenses |
|
|
960 | 503 | 1,063 | 476 | 682 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
606 | 227 | | | |
| 11. Other short-term payables |
|
|
13,671 | 13,106 | 13,661 | 12,967 | 13,026 |
| 12. Provision for short term payables |
|
|
2,985 | | | | |
| 13. Bonus and welfare fund |
|
|
4,210 | 2,245 | 2,471 | 2,823 | 3,086 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
21,195 | 10,942 | 3,123 | 3,156 | 4,051 |
| 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 |
|
|
17,175 | 7,598 | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
711 | 351 | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
3,309 | 2,993 | 3,123 | 3,156 | 4,051 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
58,321 | 61,656 | 68,904 | 68,497 | 67,608 |
| I. ShareHolder's equity |
|
|
58,321 | 61,656 | 68,904 | 68,497 | 67,608 |
| 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
| 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 |
|
|
19,108 | 19,108 | 19,108 | 19,108 | 19,108 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
9,213 | 12,548 | 19,796 | 19,389 | 18,500 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,182 | 2,549 | 9,438 | 16,733 | 18,391 |
| - Profit after tax undistributed this period |
|
|
8,031 | 9,999 | 10,358 | 2,655 | 108 |
| 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 |
|
|
189,078 | 199,261 | 167,893 | 152,104 | 156,247 |
There is no report.
|
|