|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q2 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
23,636 | 34,568 | 18,096 | 56,936 | 58,785 |
| I. Cash and cash equivalents |
|
|
11,160 | 15,526 | 9,078 | 2,692 | 3,129 |
| 1. Cash |
|
|
11,160 | 8,626 | 9,078 | 2,692 | 3,129 |
| 2. Cash equivalents |
|
|
| 6,900 | | | |
| 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 |
|
|
11,994 | 18,333 | 8,445 | 53,238 | 54,879 |
| 1. Short-term receivables of customers |
|
|
8,300 | 8,633 | 7,396 | 6,432 | 2,768 |
| 2. Prepayments to suppliers |
|
|
80 | | 324 | | 145 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 2,500 | 2,500 | 48,000 | 51,000 |
| 6. Other short-term receivables |
|
|
2,500 | 7,199 | 1,355 | 1,935 | 4,094 |
| 7. Provision for doubtful short-term receivables |
|
|
1,114 | | -3,129 | -3,129 | -3,129 |
| IV. Inventories |
|
|
482 | 710 | 573 | 706 | 731 |
| 1. Inventories |
|
|
482 | 710 | 573 | 706 | 731 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| | | 300 | 46 |
| 1. Short-term prepaid expenses |
|
|
| | | 300 | 46 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
163,149 | 149,903 | 141,291 | 109,907 | 102,528 |
| I. Long-term receivables |
|
|
14,734 | 13,634 | 19,818 | | |
| 1. Long-term customer's receivables |
|
|
14,734 | | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| 13,634 | 19,818 | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
147,350 | 133,999 | 120,649 | 107,970 | 101,145 |
| 1. Tangible fixed assets |
|
|
147,350 | 133,999 | 120,649 | 107,970 | 101,145 |
| - Cost |
|
|
282,134 | 282,134 | 282,134 | 282,806 | 282,806 |
| - Accumulated depreciation |
|
|
-134,785 | -148,135 | -161,486 | -174,836 | -181,661 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
1,065 | 2,270 | 65 | 65 | 65 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 2,205 | | | |
| 3. Other investments in equity instruments |
|
|
1,065 | 65 | 65 | 65 | 65 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| | 760 | 1,872 | 1,318 |
| 1. Long-term prepaid expenses |
|
|
| | 760 | 1,872 | 1,318 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
186,785 | 184,471 | 159,387 | 166,843 | 161,313 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
86,773 | 74,963 | 48,942 | 45,331 | 53,980 |
| I. Current liabilities |
|
|
26,773 | 26,963 | 12,942 | 14,331 | 30,980 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
12,000 | 12,000 | 4,500 | 7,000 | 11,500 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
146 | 156 | 171 | 868 | 207 |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
3,327 | 3,342 | 4,950 | 3,483 | 803 |
| 6. Payables to employees |
|
|
320 | 698 | 832 | 854 | |
| 7. Short-term accrued expenses |
|
|
644 | 519 | 530 | 19 | 11 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,363 | 9,317 | 954 | 1,194 | 17,545 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
974 | 932 | 1,005 | 912 | 914 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
60,000 | 48,000 | 36,000 | 31,000 | 23,000 |
| 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 |
|
|
60,000 | 48,000 | 36,000 | 31,000 | 23,000 |
| 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 |
|
|
100,011 | 109,509 | 110,445 | 121,512 | 107,333 |
| I. ShareHolder's equity |
|
|
100,011 | 109,509 | 110,445 | 121,512 | 107,333 |
| 1. Owner's investment capital |
|
|
83,066 | 83,066 | 83,066 | 83,066 | 83,066 |
| 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 |
|
|
11,775 | 11,775 | 11,775 | 11,775 | 11,775 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,125 | 1,125 | 1,125 | 1,125 | 1,125 |
| 11. After tax undistributed profit |
|
|
4,045 | 13,542 | 14,479 | 25,546 | 11,367 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 599 | 764 | 1,774 | 8,482 |
| - Profit after tax undistributed this period |
|
|
4,045 | 12,943 | 13,715 | 23,772 | 2,884 |
| 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 |
|
|
186,785 | 184,471 | 159,387 | 166,843 | 161,313 |
There is no report.
|
|