|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
31,092 | 45,424 | 53,726 | 47,697 | 54,101 |
| I. Cash and cash equivalents |
|
|
7,670 | 11,195 | 10,125 | 5,652 | 10,735 |
| 1. Cash |
|
|
2,170 | 4,195 | 10,125 | 3,652 | 7,735 |
| 2. Cash equivalents |
|
|
5,500 | 7,000 | | 2,000 | 3,000 |
| 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 |
|
|
20,426 | 30,293 | 38,342 | 36,728 | 36,905 |
| 1. Short-term receivables of customers |
|
|
17,416 | 25,347 | 33,704 | 31,346 | 30,192 |
| 2. Prepayments to suppliers |
|
|
2,616 | 2,522 | 2,272 | 1,130 | 2,781 |
| 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 |
|
|
393 | 2,425 | 2,366 | 4,251 | 3,931 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
2,359 | 1,111 | 2,558 | 1,148 | 1,363 |
| 1. Inventories |
|
|
2,359 | 1,111 | 2,558 | 1,148 | 1,363 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
636 | 2,824 | 2,701 | 4,170 | 5,099 |
| 1. Short-term prepaid expenses |
|
|
591 | 2,824 | 2,701 | 3,810 | 2,752 |
| 2. Deductible VAT |
|
|
45 | | | 360 | |
| 3. Taxes and the State Receivables |
|
|
| | | | 2,347 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
42,539 | 34,988 | 29,775 | 31,765 | 24,636 |
| 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 |
|
|
41,116 | 33,725 | 28,913 | 31,370 | 22,717 |
| 1. Tangible fixed assets |
|
|
40,998 | 33,660 | 28,894 | 31,370 | 22,717 |
| - Cost |
|
|
75,969 | 75,100 | 77,762 | 87,981 | 87,142 |
| - Accumulated depreciation |
|
|
-34,972 | -41,440 | -48,868 | -56,611 | -64,425 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
118 | 65 | 19 | | |
| - Cost |
|
|
204 | 204 | 204 | 204 | 204 |
| - Accumulated depreciation |
|
|
-86 | -139 | -185 | -204 | -204 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | 100 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 100 |
| 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 |
|
|
1,423 | 1,264 | 862 | 395 | 1,818 |
| 1. Long-term prepaid expenses |
|
|
1,423 | 1,264 | 862 | 395 | 1,818 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
73,631 | 80,412 | 83,501 | 79,462 | 78,737 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
17,693 | 22,627 | 23,647 | 21,427 | 19,099 |
| I. Current liabilities |
|
|
13,691 | 20,593 | 22,897 | 16,621 | 15,784 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,968 | 1,968 | 1,284 | 1,764 | 1,164 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,616 | 9,415 | 15,002 | 9,194 | 7,402 |
| 4. Advances from customers |
|
|
14 | 3 | 7 | 9 | 7 |
| 5. Taxes and other payables to the State Budget |
|
|
827 | 1,963 | 1,986 | 1,133 | 1,157 |
| 6. Payables to employees |
|
|
3,125 | 6,027 | 4,065 | 3,661 | 4,957 |
| 7. Short-term accrued expenses |
|
|
34 | 234 | 2 | 9 | 5 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
65 | 65 | | | |
| 11. Other short-term payables |
|
|
953 | 445 | 483 | 560 | 534 |
| 12. Provision for short term payables |
|
|
| 473 | | | |
| 13. Bonus and welfare fund |
|
|
87 | | 68 | 291 | 557 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
4,003 | 2,034 | 750 | 4,806 | 3,315 |
| 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 |
|
|
4,003 | 2,034 | 750 | 4,806 | 3,315 |
| 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 |
|
|
55,937 | 57,785 | 59,853 | 58,035 | 59,638 |
| I. ShareHolder's equity |
|
|
55,937 | 57,785 | 59,853 | 58,035 | 59,638 |
| 1. Owner's investment capital |
|
|
43,100 | 43,100 | 43,100 | 43,100 | 43,100 |
| 2. Share capital surplus |
|
|
-136 | -136 | -136 | -136 | -136 |
| 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 |
|
|
2,215 | 4,900 | 7,003 | 8,903 | 9,333 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
10,758 | 9,921 | 9,886 | 6,168 | 7,341 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
591 | 591 | 591 | 591 | |
| - Profit after tax undistributed this period |
|
|
10,166 | 9,329 | 9,295 | 5,577 | 7,341 |
| 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 |
|
|
73,631 | 80,412 | 83,501 | 79,462 | 78,737 |
There is no report.
|
|