|
|
Q2 2020 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
83,873 | 98,018 | 104,941 | 116,522 | 143,336 |
| I. Cash and cash equivalents |
|
|
3,320 | 9,681 | 1,049 | 1,058 | 8,006 |
| 1. Cash |
|
|
3,320 | 9,681 | 1,049 | 1,058 | 8,006 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
16,553 | 15,065 | 10,352 | 10,352 | 10,352 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
16,553 | 15,065 | 10,352 | 10,352 | 10,352 |
| III. Short-term receivables |
|
|
32,979 | 60,675 | 78,832 | 100,152 | 91,588 |
| 1. Short-term receivables of customers |
|
|
23,936 | 56,424 | 73,161 | 98,240 | 87,339 |
| 2. Prepayments to suppliers |
|
|
607 | 2,798 | 682 | 371 | 4,648 |
| 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 |
|
|
8,512 | 1,529 | 5,598 | 2,672 | 2,484 |
| 7. Provision for doubtful short-term receivables |
|
|
-77 | -77 | -609 | -1,131 | -2,884 |
| IV. Inventories |
|
|
28,092 | 12,233 | 14,452 | 4,624 | 30,054 |
| 1. Inventories |
|
|
28,092 | 12,233 | 14,452 | 4,624 | 30,054 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
2,929 | 364 | 256 | 335 | 3,335 |
| 1. Short-term prepaid expenses |
|
|
2,801 | 160 | 256 | 260 | 98 |
| 2. Deductible VAT |
|
|
| | | 74 | 2,451 |
| 3. Taxes and the State Receivables |
|
|
128 | 204 | | | 786 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,937 | 5,974 | 6,352 | 5,855 | 7,041 |
| 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 |
|
|
5,653 | 5,744 | 6,302 | 5,790 | 6,944 |
| 1. Tangible fixed assets |
|
|
5,653 | 5,744 | 6,165 | 5,687 | 6,876 |
| - Cost |
|
|
18,955 | 19,770 | 21,764 | 22,778 | 23,564 |
| - Accumulated depreciation |
|
|
-13,302 | -14,026 | -15,599 | -17,090 | -16,688 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | 137 | 103 | 68 |
| - Cost |
|
|
| | 171 | 171 | 171 |
| - Accumulated depreciation |
|
|
| | -34 | -68 | -103 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
171 | 171 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
171 | 171 | | | |
| IV. Long-term financial investments |
|
|
50 | 50 | 50 | 50 | 50 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
50 | 50 | 50 | 50 | 50 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
63 | 8 | | 15 | 47 |
| 1. Long-term prepaid expenses |
|
|
63 | 8 | | 15 | 47 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
89,810 | 103,991 | 111,294 | 122,376 | 150,377 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
73,254 | 85,474 | 91,651 | 101,995 | 128,354 |
| I. Current liabilities |
|
|
73,254 | 85,474 | 91,651 | 101,995 | 128,354 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| 2,572 | 17,121 | 28,542 | 25,286 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
15,226 | 37,607 | 36,909 | 43,089 | 66,189 |
| 4. Advances from customers |
|
|
40,163 | 23,608 | 4,663 | | 222 |
| 5. Taxes and other payables to the State Budget |
|
|
2,808 | 4,989 | 6,353 | 4,044 | 4,251 |
| 6. Payables to employees |
|
|
9,334 | 12,233 | 20,825 | 20,036 | 27,122 |
| 7. Short-term accrued expenses |
|
|
| 44 | 40 | 39 | 37 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,942 | 3,657 | 4,852 | 4,605 | 3,323 |
| 12. Provision for short term payables |
|
|
| | | 45 | |
| 13. Bonus and welfare fund |
|
|
780 | 765 | 889 | 1,595 | 1,923 |
| 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 |
|
|
16,557 | 18,517 | 19,642 | 20,381 | 22,023 |
| I. ShareHolder's equity |
|
|
16,557 | 18,517 | 19,642 | 20,381 | 22,023 |
| 1. Owner's investment capital |
|
|
13,800 | 13,800 | 13,800 | 13,800 | 13,800 |
| 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 |
|
|
968 | 968 | 1,526 | 2,358 | 3,155 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
288 | 288 | 288 | 288 | 288 |
| 11. After tax undistributed profit |
|
|
1,500 | 3,461 | 4,028 | 3,935 | 4,781 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
1,500 | 3,461 | 4,028 | 3,935 | 4,781 |
| 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 |
|
|
89,810 | 103,991 | 111,294 | 122,376 | 150,377 |
There is no report.
|
|