|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
60,716 | 63,746 | 61,491 | 64,413 | 78,488 |
| I. Cash and cash equivalents |
|
|
23,007 | 14,900 | 25,041 | 34,953 | 31,430 |
| 1. Cash |
|
|
11,810 | 8,900 | 15,041 | 11,453 | 7,430 |
| 2. Cash equivalents |
|
|
11,197 | 6,000 | 10,000 | 23,500 | 24,000 |
| II. Short-term financial investments |
|
|
| 1,013 | 1,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 1,013 | 1,000 | | |
| III. Short-term receivables |
|
|
35,514 | 39,817 | 31,832 | 21,071 | 35,979 |
| 1. Short-term receivables of customers |
|
|
35,638 | 39,960 | 34,618 | 24,796 | 39,677 |
| 2. Prepayments to suppliers |
|
|
192 | 242 | 202 | 344 | 2,869 |
| 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 |
|
|
509 | 1,750 | 581 | 934 | 1,178 |
| 7. Provision for doubtful short-term receivables |
|
|
-825 | -2,136 | -3,570 | -5,003 | -7,746 |
| IV. Inventories |
|
|
1,776 | 7,677 | 3,247 | 7,822 | 10,839 |
| 1. Inventories |
|
|
1,776 | 7,677 | 3,247 | 7,822 | 10,839 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
419 | 339 | 372 | 567 | 240 |
| 1. Short-term prepaid expenses |
|
|
419 | 339 | 207 | 134 | 116 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | 165 | 433 | 124 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,573 | 11,727 | 10,256 | 11,231 | 9,996 |
| I. Long-term receivables |
|
|
| | 55 | | |
| 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 |
|
|
| | 55 | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
8,854 | 10,351 | 9,026 | 9,372 | 8,230 |
| 1. Tangible fixed assets |
|
|
8,854 | 10,351 | 9,026 | 9,372 | 8,230 |
| - Cost |
|
|
26,000 | 29,322 | 29,531 | 30,211 | 31,502 |
| - Accumulated depreciation |
|
|
-17,147 | -18,971 | -20,505 | -20,839 | -23,272 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
768 | | | | 35 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
768 | | | | 35 |
| 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 |
|
|
952 | 1,377 | 1,174 | 1,858 | 1,731 |
| 1. Long-term prepaid expenses |
|
|
952 | 1,377 | 1,174 | 1,858 | 1,731 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
71,289 | 75,473 | 71,747 | 75,643 | 88,483 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
19,806 | 22,769 | 18,223 | 20,976 | 30,621 |
| I. Current liabilities |
|
|
18,991 | 22,205 | 17,908 | 20,912 | 30,621 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
250 | 250 | 250 | 250 | 65 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,859 | 6,750 | 1,792 | 2,760 | 3,715 |
| 4. Advances from customers |
|
|
1 | | 1 | 938 | 881 |
| 5. Taxes and other payables to the State Budget |
|
|
2,136 | 1,141 | 893 | 157 | 864 |
| 6. Payables to employees |
|
|
5,656 | 6,658 | 8,978 | 6,304 | 5,548 |
| 7. Short-term accrued expenses |
|
|
3,830 | 849 | 560 | 349 | 856 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | 2,830 | 6,959 | |
| 10. Short-term unrealized Revenue |
|
|
| | | 201 | |
| 11. Other short-term payables |
|
|
101 | 101 | 90 | 1,877 | 9,966 |
| 12. Provision for short term payables |
|
|
2,388 | 4,547 | 1,038 | 1,116 | 7,129 |
| 13. Bonus and welfare fund |
|
|
1,769 | 1,909 | 1,475 | | 1,598 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
815 | 565 | 315 | 65 | |
| 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 |
|
|
815 | 565 | 315 | 65 | |
| 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 |
|
|
51,484 | 52,704 | 53,524 | 54,667 | 57,862 |
| I. ShareHolder's equity |
|
|
51,301 | 52,567 | 53,432 | 54,621 | 57,862 |
| 1. Owner's investment capital |
|
|
36,000 | 36,000 | 36,000 | 36,000 | 36,000 |
| 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 |
|
|
7,635 | 9,930 | 10,956 | 12,353 | 14,060 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,665 | 6,637 | 6,477 | 6,269 | 7,802 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,710 | 1,419 | 2,247 | 2,157 | 2,669 |
| - Profit after tax undistributed this period |
|
|
5,956 | 5,218 | 4,230 | 4,112 | 5,133 |
| 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 |
|
|
183 | 137 | 92 | 46 | |
| 1. Funding resources |
|
|
| 137 | | 46 | |
| 2. Funding resources that form fixed assets |
|
|
183 | | 92 | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
71,289 | 75,473 | 71,747 | 75,643 | 88,483 |
There is no report.
|
|