|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
45,257 | 49,039 | 40,789 | 68,950 | 84,440 |
| I. Cash and cash equivalents |
|
|
29,782 | 28,417 | 21,230 | 31,944 | 45,930 |
| 1. Cash |
|
|
14,782 | 13,417 | 6,230 | 16,944 | 7,930 |
| 2. Cash equivalents |
|
|
15,000 | 15,000 | 15,000 | 15,000 | 38,000 |
| II. Short-term financial investments |
|
|
| | | 15,000 | 25,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 15,000 | 25,000 |
| III. Short-term receivables |
|
|
11,267 | 17,799 | 16,408 | 19,334 | 10,906 |
| 1. Short-term receivables of customers |
|
|
16,797 | 23,587 | 23,639 | 26,517 | 17,947 |
| 2. Prepayments to suppliers |
|
|
30 | 30 | 30 | 30 | 30 |
| 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 |
|
|
150 | 955 | 96 | 277 | 661 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,709 | -6,773 | -7,357 | -7,489 | -7,731 |
| IV. Inventories |
|
|
4,207 | 2,092 | 2,066 | 2,595 | 2,520 |
| 1. Inventories |
|
|
4,207 | 2,092 | 2,066 | 2,595 | 2,520 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| 730 | 1,084 | 77 | 83 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
| 3 | | | |
| 3. Taxes and the State Receivables |
|
|
| 727 | 1,084 | 77 | 83 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,669 | 11,884 | 11,209 | 13,125 | 9,692 |
| 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 |
|
|
5,723 | 2,790 | 2,880 | 2,746 | 2,297 |
| 1. Tangible fixed assets |
|
|
5,723 | 2,790 | 2,880 | 2,746 | 2,297 |
| - Cost |
|
|
52,270 | 52,270 | 52,409 | 52,633 | 52,342 |
| - Accumulated depreciation |
|
|
-46,546 | -49,479 | -49,529 | -49,887 | -50,045 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
5,747 | 5,665 | 5,582 | 5,500 | 5,417 |
| - Cost |
|
|
6,095 | 6,095 | 6,095 | 6,095 | 6,095 |
| - Accumulated depreciation |
|
|
-348 | -430 | -513 | -595 | -678 |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
372 | 372 | 372 | 372 | 372 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
800 | 800 | 800 | 800 | 800 |
| 3. Other investments in equity instruments |
|
|
| -428 | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-428 | | -428 | -428 | -428 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
2,826 | 3,057 | 2,375 | 4,508 | 1,606 |
| 1. Long-term prepaid expenses |
|
|
2,826 | 3,057 | 2,375 | 4,508 | 1,606 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
59,926 | 60,923 | 51,998 | 82,076 | 94,132 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
16,660 | 14,590 | 8,063 | 45,449 | 52,242 |
| I. Current liabilities |
|
|
16,660 | 14,590 | 8,063 | 45,449 | 52,242 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,534 | 6,762 | 3,803 | 3,517 | 2,536 |
| 4. Advances from customers |
|
|
169 | 31 | 30 | 30 | 30 |
| 5. Taxes and other payables to the State Budget |
|
|
2,636 | 706 | 1,211 | 1,356 | 951 |
| 6. Payables to employees |
|
|
7,556 | 6,194 | 2,626 | 3,302 | 3,271 |
| 7. Short-term accrued expenses |
|
|
| 17 | | | 19 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
754 | 1,111 | 160 | 37,291 | 45,502 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
12 | -232 | 234 | -47 | -68 |
| 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 |
|
|
43,266 | 46,333 | 43,935 | 36,627 | 41,890 |
| I. ShareHolder's equity |
|
|
43,266 | 46,333 | 43,935 | 36,627 | 41,890 |
| 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 |
|
|
135 | 135 | 289 | 315 | 331 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,131 | 10,199 | 7,646 | 312 | 5,559 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-6,725 | 7,113 | 7,113 | -8,854 | |
| - Profit after tax undistributed this period |
|
|
13,857 | 3,086 | 533 | 9,165 | 5,559 |
| 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 |
|
|
59,926 | 60,923 | 51,998 | 82,076 | 94,132 |
There is no report.
|
|