|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
36,225 | 38,686 | 41,639 | 39,653 | 40,123 |
| I. Cash and cash equivalents |
|
|
10,905 | 6,596 | 10,660 | 9,229 | 18,152 |
| 1. Cash |
|
|
7,905 | 2,296 | 7,660 | 6,229 | 6,652 |
| 2. Cash equivalents |
|
|
3,000 | 4,300 | 3,000 | 3,000 | 11,500 |
| II. Short-term financial investments |
|
|
13,300 | 16,600 | 19,200 | 19,600 | 17,600 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
13,300 | 16,600 | 19,200 | 19,600 | 17,600 |
| III. Short-term receivables |
|
|
10,493 | 8,937 | 10,521 | 10,164 | 3,789 |
| 1. Short-term receivables of customers |
|
|
10,240 | 5,561 | 11,700 | 11,430 | 5,165 |
| 2. Prepayments to suppliers |
|
|
217 | 129 | 124 | 247 | 80 |
| 3. Short-term intercompany receivables |
|
|
185 | | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
| 3,455 | 450 | 241 | 264 |
| 7. Provision for doubtful short-term receivables |
|
|
-150 | -208 | -1,753 | -1,753 | -1,719 |
| IV. Inventories |
|
|
1,270 | 6,347 | 1,258 | 660 | 582 |
| 1. Inventories |
|
|
1,270 | 6,347 | 1,258 | 660 | 582 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
257 | 206 | | | |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
257 | 206 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
41,715 | 36,242 | 31,149 | 27,871 | 24,831 |
| I. Long-term receivables |
|
|
| 616 | | | |
| 1. Long-term customer's receivables |
|
|
1,522 | 2,112 | | | |
| 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 |
|
|
-1,522 | -1,497 | | | |
| II. Fixed assets |
|
|
41,715 | 35,624 | 31,144 | 27,374 | 24,284 |
| 1. Tangible fixed assets |
|
|
41,569 | 35,591 | 31,144 | 27,374 | 24,155 |
| - Cost |
|
|
99,768 | 99,805 | 99,805 | 99,961 | 100,224 |
| - Accumulated depreciation |
|
|
-58,199 | -64,215 | -68,662 | -72,586 | -76,069 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
147 | 33 | | | 129 |
| - Cost |
|
|
340 | 340 | 340 | 340 | 495 |
| - Accumulated depreciation |
|
|
-193 | -307 | -340 | -340 | -366 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 2 | 5 | 496 | 547 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 2 | 5 | 496 | 547 |
| 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. Long-term prepaid expenses |
|
|
| | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
77,940 | 74,928 | 72,788 | 67,524 | 64,955 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
35,991 | 33,515 | 27,004 | 16,862 | 13,795 |
| I. Current liabilities |
|
|
19,250 | 22,399 | 21,138 | 12,871 | 11,679 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,625 | 5,625 | 5,000 | 1,875 | 1,875 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
803 | 2,886 | 4,288 | 1,299 | 853 |
| 4. Advances from customers |
|
|
608 | 3,143 | 456 | 662 | 605 |
| 5. Taxes and other payables to the State Budget |
|
|
589 | 475 | 996 | 703 | 820 |
| 6. Payables to employees |
|
|
3,180 | 4,192 | 4,569 | 3,113 | 2,129 |
| 7. Short-term accrued expenses |
|
|
| | | | 87 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,067 | 730 | 933 | 833 | 791 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
5,378 | 5,348 | 4,896 | 4,386 | 4,518 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
16,741 | 11,116 | 5,866 | 3,991 | 2,116 |
| 1. Long-term payables to sellers |
|
|
85 | 85 | 85 | 85 | 85 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
250 | 250 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
16,406 | 10,781 | 5,781 | 3,906 | 2,031 |
| 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 |
|
|
41,949 | 41,413 | 45,783 | 50,662 | 51,160 |
| I. ShareHolder's equity |
|
|
41,949 | 41,413 | 45,783 | 50,662 | 51,160 |
| 1. Owner's investment capital |
|
|
23,450 | 23,450 | 23,450 | 23,450 | 23,450 |
| 2. Share capital surplus |
|
|
32 | 32 | 32 | 32 | 32 |
| 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 |
|
|
6,331 | 7,340 | 8,183 | 9,435 | 11,424 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,136 | 10,591 | 14,119 | 17,746 | 16,254 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,411 | 4,974 | 5,774 | 7,801 | 6,906 |
| - Profit after tax undistributed this period |
|
|
5,725 | 5,617 | 8,345 | 9,945 | 9,348 |
| 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 |
|
|
77,940 | 74,928 | 72,788 | 67,524 | 64,955 |
There is no report.
|
|