|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
62,799 | 70,660 | 92,773 | 124,597 | 149,696 |
| I. Cash and cash equivalents |
|
|
13,192 | 8,751 | 18,677 | 30,559 | 43,132 |
| 1. Cash |
|
|
1,113 | 599 | 3,559 | 2,824 | 1,534 |
| 2. Cash equivalents |
|
|
12,079 | 8,152 | 15,118 | 27,735 | 41,598 |
| 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 |
|
|
5,910 | 5,249 | 6,818 | 10,735 | 6,629 |
| 1. Short-term receivables of customers |
|
|
1,381 | 1,791 | 1,794 | 891 | 1,903 |
| 2. Prepayments to suppliers |
|
|
540 | 160 | 1,657 | 5,235 | 2,652 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | 2,074 |
| 6. Other short-term receivables |
|
|
3,988 | 3,256 | 3,367 | 4,609 | |
| 7. Provision for doubtful short-term receivables |
|
|
| 42 | | | |
| IV. Inventories |
|
|
43,307 | 56,313 | 67,278 | 83,303 | 99,833 |
| 1. Inventories |
|
|
43,307 | 56,313 | 67,278 | 83,303 | 99,833 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
389 | 347 | | | 102 |
| 1. Short-term prepaid expenses |
|
|
119 | | | | 102 |
| 2. Deductible VAT |
|
|
270 | 347 | | | |
| 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 |
|
|
43,123 | 41,808 | 43,833 | 47,251 | 44,206 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
33,144 | 29,396 | 24,906 | 21,904 | 17,799 |
| 1. Tangible fixed assets |
|
|
33,144 | 29,396 | 24,906 | 21,904 | 17,799 |
| - Cost |
|
|
81,787 | 83,025 | 79,639 | 80,193 | 80,193 |
| - Accumulated depreciation |
|
|
-48,643 | -53,629 | -54,733 | -58,290 | -62,395 |
| 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 |
|
|
535 | 1,295 | 1,432 | 535 | 500 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
535 | 1,295 | 1,432 | 535 | 500 |
| 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 |
|
|
9,443 | 11,117 | 17,494 | 24,812 | 25,907 |
| 1. Long-term prepaid expenses |
|
|
3,464 | 4,221 | 5,315 | 5,064 | 2,654 |
| 2. Deferred income tax assets |
|
|
5,979 | 6,896 | 12,180 | 19,748 | 23,253 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
105,922 | 112,468 | 136,606 | 171,848 | 193,902 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
56,009 | 62,701 | 86,980 | 113,634 | 136,257 |
| I. Current liabilities |
|
|
56,009 | 62,701 | 86,980 | 113,634 | 136,257 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
8,727 | 8,830 | 8,719 | 5,222 | 5,866 |
| 4. Advances from customers |
|
|
25,394 | 29,979 | 56,399 | 85,393 | 104,068 |
| 5. Taxes and other payables to the State Budget |
|
|
1,525 | 2,097 | 1,882 | 4,798 | 4,203 |
| 6. Payables to employees |
|
|
3,621 | 4,749 | 7,826 | 4,501 | 8,915 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
12,179 | 12,479 | 7,626 | 265 | 885 |
| 12. Provision for short term payables |
|
|
4,500 | 4,500 | 4,500 | 13,349 | 12,195 |
| 13. Bonus and welfare fund |
|
|
62 | 66 | 27 | 106 | 124 |
| 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 |
|
|
49,912 | 49,767 | 49,626 | 58,214 | 57,645 |
| I. ShareHolder's equity |
|
|
46,023 | 46,476 | 46,928 | 56,110 | 56,110 |
| 1. Owner's investment capital |
|
|
44,000 | 44,000 | 44,000 | 44,000 | 44,000 |
| 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 |
|
|
2,023 | 2,476 | 2,928 | 2,928 | 3,468 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
| | | 9,182 | 8,642 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
| | | 9,182 | 8,642 |
| 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 |
|
|
3,889 | 3,291 | 2,698 | 2,104 | 1,535 |
| 1. Funding resources |
|
|
| 3,291 | 2,698 | 2,104 | |
| 2. Funding resources that form fixed assets |
|
|
3,889 | | | | 1,535 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
105,922 | 112,468 | 136,606 | 171,848 | 193,902 |
There is no report.
|
|