|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
55,682 | 44,836 | 51,475 | 54,453 | 35,504 |
| I. Cash and cash equivalents |
|
|
22,242 | 15,551 | 21,568 | 26,924 | 29,883 |
| 1. Cash |
|
|
22,242 | 12,251 | 21,568 | 26,924 | 29,883 |
| 2. Cash equivalents |
|
|
| 3,300 | | | |
| II. Short-term financial investments |
|
|
| | | 6,000 | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 6,000 | |
| III. Short-term receivables |
|
|
19,546 | 15,329 | 17,965 | 13,926 | 2,398 |
| 1. Short-term receivables of customers |
|
|
12,303 | 10,258 | 12,891 | 9,520 | 6,379 |
| 2. Prepayments to suppliers |
|
|
5,221 | 4,700 | 4,700 | 4,700 | 4,518 |
| 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 |
|
|
2,022 | 371 | 374 | 369 | 805 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | -663 | -9,304 |
| IV. Inventories |
|
|
2,470 | 1,458 | 1,184 | 891 | 705 |
| 1. Inventories |
|
|
2,470 | 1,458 | 1,184 | 891 | 705 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
11,425 | 12,497 | 10,759 | 6,712 | 2,518 |
| 1. Short-term prepaid expenses |
|
|
204 | 230 | 131 | 170 | 177 |
| 2. Deductible VAT |
|
|
11,221 | 11,907 | 10,598 | 6,166 | 1,842 |
| 3. Taxes and the State Receivables |
|
|
| 361 | 30 | 376 | 499 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
361,434 | 385,638 | 366,289 | 351,084 | 333,749 |
| 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 |
|
|
13,357 | 53,653 | 48,390 | 45,754 | 39,819 |
| 1. Tangible fixed assets |
|
|
13,348 | 53,653 | 48,390 | 45,754 | 39,819 |
| - Cost |
|
|
33,288 | 78,159 | 78,826 | 81,518 | 79,013 |
| - Accumulated depreciation |
|
|
-19,941 | -24,506 | -30,436 | -35,764 | -39,193 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
10 | | | | |
| - Cost |
|
|
54 | 54 | 54 | 54 | 54 |
| - Accumulated depreciation |
|
|
-44 | -54 | -54 | -54 | -54 |
| III. Real Estate Investments |
|
|
189,610 | 297,682 | 288,289 | 277,215 | 267,583 |
| - Cost |
|
|
226,983 | 344,766 | 346,207 | 346,207 | 347,663 |
| - Accumulated depreciation |
|
|
-37,373 | -47,084 | -57,918 | -68,992 | -80,080 |
| IV. Long-term assets in progress |
|
|
126,173 | 2,892 | 151 | | 38 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
126,173 | 2,892 | 151 | | 38 |
| IV. Long-term financial investments |
|
|
80 | | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
80 | | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
24,803 | 25,059 | 24,164 | 23,881 | 23,132 |
| 1. Long-term prepaid expenses |
|
|
24,681 | 24,969 | 24,097 | 23,835 | 23,109 |
| 2. Deferred income tax assets |
|
|
122 | 90 | 68 | 45 | 23 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
7,411 | 6,352 | 5,293 | 4,235 | 3,176 |
| TOTAL ASSETS |
|
|
417,116 | 430,474 | 417,764 | 405,537 | 369,253 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
243,106 | 234,990 | 218,284 | 202,651 | 171,322 |
| I. Current liabilities |
|
|
78,752 | 49,535 | 27,544 | 53,539 | 46,465 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
54,240 | 39,684 | 19,598 | 46,871 | 36,027 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
16,184 | 3,173 | 983 | 400 | 616 |
| 4. Advances from customers |
|
|
147 | 280 | 288 | 91 | 416 |
| 5. Taxes and other payables to the State Budget |
|
|
828 | 259 | 1,014 | 282 | 1,083 |
| 6. Payables to employees |
|
|
3,118 | 2,727 | 2,904 | 2,881 | 2,863 |
| 7. Short-term accrued expenses |
|
|
854 | 789 | 637 | 800 | 676 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,172 | 982 | 825 | 970 | 918 |
| 11. Other short-term payables |
|
|
136 | 119 | 72 | 61 | 2,372 |
| 12. Provision for short term payables |
|
|
| 1,522 | | | |
| 13. Bonus and welfare fund |
|
|
2,073 | | 1,223 | 1,183 | 1,494 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
164,354 | 185,455 | 190,740 | 149,112 | 124,857 |
| 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 |
|
|
7,919 | 9,635 | 9,821 | 10,892 | 11,091 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
156,436 | 175,820 | 180,920 | 138,221 | 113,766 |
| 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 |
|
|
174,009 | 195,484 | 199,480 | 202,886 | 197,931 |
| I. ShareHolder's equity |
|
|
174,009 | 195,484 | 199,480 | 202,886 | 197,931 |
| 1. Owner's investment capital |
|
|
89,821 | 107,937 | 107,937 | 107,937 | 107,937 |
| 2. Share capital surplus |
|
|
14,429 | 14,359 | 14,359 | 14,359 | 14,359 |
| 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 |
|
|
17,389 | 17,389 | 17,389 | 18,389 | 18,389 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
14,584 | 15,394 | 16,211 | 16,054 | 11,434 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,512 | 7,696 | 8,878 | 8,411 | 7,970 |
| - Profit after tax undistributed this period |
|
|
8,072 | 7,698 | 7,333 | 7,643 | 3,464 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
37,786 | 40,404 | 43,584 | 46,147 | 45,812 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
417,116 | 430,474 | 417,764 | 405,537 | 369,253 |
There is no report.
|
|