|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
142,127 | 105,830 | 120,180 | 85,764 | 105,781 |
| I. Cash and cash equivalents |
|
|
49,084 | 43,328 | 8,721 | 9,636 | 34,627 |
| 1. Cash |
|
|
7,684 | 5,928 | 6,821 | 7,686 | 33,027 |
| 2. Cash equivalents |
|
|
41,400 | 37,400 | 1,900 | 1,950 | 1,600 |
| II. Short-term financial investments |
|
|
25,784 | | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
25,784 | | | | |
| III. Short-term receivables |
|
|
25,830 | 30,648 | 26,611 | 34,983 | 28,103 |
| 1. Short-term receivables of customers |
|
|
13,028 | 25,195 | 20,402 | 27,196 | 17,816 |
| 2. Prepayments to suppliers |
|
|
9,430 | 2,075 | 1,823 | 383 | 772 |
| 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 |
|
|
7,400 | 7,407 | 8,415 | 11,433 | 13,184 |
| 7. Provision for doubtful short-term receivables |
|
|
-4,028 | -4,028 | -4,028 | -4,028 | -3,669 |
| IV. Inventories |
|
|
38,654 | 25,672 | 77,395 | 36,325 | 40,939 |
| 1. Inventories |
|
|
38,867 | 25,672 | 82,030 | 36,325 | 40,939 |
| 2. Provision for decline in value of inventories |
|
|
-213 | | -4,635 | | |
| V. Other current assets |
|
|
2,775 | 6,181 | 7,454 | 4,820 | 2,112 |
| 1. Short-term prepaid expenses |
|
|
217 | 169 | 343 | 259 | 75 |
| 2. Deductible VAT |
|
|
2,022 | 4,784 | 6,285 | 4,278 | 2,035 |
| 3. Taxes and the State Receivables |
|
|
536 | 1,228 | 826 | 283 | 3 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
47,502 | 85,849 | 116,111 | 111,078 | 103,807 |
| I. Long-term receivables |
|
|
3,475 | 1,484 | | | |
| 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 |
|
|
3,475 | 1,484 | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
10,766 | 10,167 | 43,988 | 41,219 | 36,332 |
| 1. Tangible fixed assets |
|
|
8,552 | 8,031 | 26,853 | 24,619 | 20,000 |
| - Cost |
|
|
28,677 | 29,148 | 50,802 | 48,341 | 48,376 |
| - Accumulated depreciation |
|
|
-20,125 | -21,117 | -23,949 | -23,722 | -28,376 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,214 | 2,136 | 17,135 | 16,600 | 16,332 |
| - Cost |
|
|
3,111 | 3,111 | 18,189 | 18,189 | 18,189 |
| - Accumulated depreciation |
|
|
-897 | -975 | -1,053 | -1,589 | -1,856 |
| III. Real Estate Investments |
|
|
22,240 | 62,926 | 60,782 | 58,872 | 56,500 |
| - Cost |
|
|
28,812 | 71,069 | 71,069 | 71,306 | 71,306 |
| - Accumulated depreciation |
|
|
-6,572 | -8,143 | -10,287 | -12,434 | -14,806 |
| IV. Long-term assets in progress |
|
|
30 | 150 | 30 | 50 | 30 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
30 | 150 | 30 | 50 | 30 |
| IV. Long-term financial investments |
|
|
10,037 | 10,065 | 10,116 | 10,162 | 10,224 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
17,663 | 17,663 | 17,663 | 17,663 | 17,663 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-7,626 | -7,598 | -7,547 | -7,501 | -7,439 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
955 | 1,056 | 1,194 | 774 | 721 |
| 1. Long-term prepaid expenses |
|
|
955 | 1,056 | 1,194 | 774 | 721 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
189,629 | 191,678 | 236,291 | 196,841 | 209,589 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
141,032 | 143,143 | 188,965 | 147,154 | 106,312 |
| I. Current liabilities |
|
|
128,398 | 84,566 | 116,498 | 77,734 | 96,101 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,526 | 5,773 | 29,938 | 2,440 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
24,013 | 36,738 | 43,981 | 47,299 | 40,409 |
| 4. Advances from customers |
|
|
34,682 | 59 | 19,499 | 659 | 19,076 |
| 5. Taxes and other payables to the State Budget |
|
|
723 | 10,654 | 418 | 302 | 1,493 |
| 6. Payables to employees |
|
|
4,672 | 2,170 | 1,286 | 4,599 | 6,014 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,479 | 496 | 367 | 863 | 322 |
| 11. Other short-term payables |
|
|
53,923 | 27,099 | 19,420 | 19,340 | 24,498 |
| 12. Provision for short term payables |
|
|
1,775 | | | 716 | 2,490 |
| 13. Bonus and welfare fund |
|
|
1,605 | 1,577 | 1,591 | 1,516 | 1,799 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12,635 | 58,577 | 72,467 | 69,420 | 10,211 |
| 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 |
|
|
866 | 1,953 | 2,509 | 2,348 | 2,351 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | 14,780 | 13,340 | 7,860 |
| 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 |
|
|
11,769 | 56,624 | 55,178 | 53,732 | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
48,597 | 48,535 | 47,326 | 49,687 | 103,277 |
| I. ShareHolder's equity |
|
|
48,597 | 48,535 | 47,326 | 49,687 | 103,277 |
| 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
| 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 |
|
|
16,861 | 16,923 | 17,085 | 17,085 | 17,418 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,735 | 1,612 | 242 | 2,603 | 55,859 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 10 | 994 | 53,825 |
| - Profit after tax undistributed this period |
|
|
1,735 | 1,612 | 231 | 1,609 | 2,034 |
| 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 |
|
|
189,629 | 191,678 | 236,291 | 196,841 | 209,589 |
There is no report.
|
|