|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
79,321 | 74,348 | 75,477 | 84,212 | 91,553 |
| I. Cash and cash equivalents |
|
|
16,114 | 16,033 | 11,638 | 20,388 | 9,572 |
| 1. Cash |
|
|
9,740 | 16,033 | 11,638 | 20,388 | 9,572 |
| 2. Cash equivalents |
|
|
6,374 | | | | |
| II. Short-term financial investments |
|
|
| 4,374 | 10,574 | 12,114 | 11,414 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 4,374 | 10,574 | 12,114 | 11,414 |
| III. Short-term receivables |
|
|
44,058 | 36,922 | 43,465 | 36,402 | 55,478 |
| 1. Short-term receivables of customers |
|
|
40,419 | 35,736 | 44,510 | 38,039 | 57,035 |
| 2. Prepayments to suppliers |
|
|
2,643 | 271 | 196 | 405 | 285 |
| 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 |
|
|
1,142 | 1,456 | 737 | 494 | 475 |
| 7. Provision for doubtful short-term receivables |
|
|
-146 | -541 | -1,978 | -2,536 | -2,318 |
| IV. Inventories |
|
|
17,514 | 15,019 | 8,287 | 13,173 | 13,519 |
| 1. Inventories |
|
|
17,514 | 15,019 | 8,287 | 13,173 | 13,519 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,634 | 2,000 | 1,513 | 2,135 | 1,570 |
| 1. Short-term prepaid expenses |
|
|
1,602 | 2,000 | 1,388 | 2,135 | 1,349 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
32 | | 125 | | 221 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,452 | 21,610 | 18,879 | 19,421 | 21,241 |
| 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 |
|
|
7,436 | 18,311 | 16,820 | 13,379 | 15,136 |
| 1. Tangible fixed assets |
|
|
7,436 | 18,311 | 16,820 | 13,379 | 15,136 |
| - Cost |
|
|
49,768 | 64,090 | 66,906 | 67,631 | 72,984 |
| - Accumulated depreciation |
|
|
-42,332 | -45,779 | -50,086 | -54,252 | -57,849 |
| 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 |
|
|
| 60 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 60 | | | |
| IV. Long-term financial investments |
|
|
| 3,000 | | | 850 |
| 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 |
|
|
| 3,000 | | | 850 |
| V. Total other long-term assets |
|
|
17 | 239 | 2,058 | 6,042 | 5,255 |
| 1. Long-term prepaid expenses |
|
|
17 | 239 | 2,058 | 6,042 | 5,255 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
86,773 | 95,959 | 94,356 | 103,633 | 112,794 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
19,202 | 26,815 | 25,323 | 33,745 | 40,763 |
| I. Current liabilities |
|
|
19,202 | 26,815 | 25,323 | 33,745 | 40,763 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,489 | 13,166 | 9,670 | 18,337 | 24,116 |
| 4. Advances from customers |
|
|
6,800 | 2,435 | 3,208 | 4,538 | 4,228 |
| 5. Taxes and other payables to the State Budget |
|
|
1,565 | 496 | 1,144 | 1,189 | 1,205 |
| 6. Payables to employees |
|
|
5,939 | 8,246 | 8,204 | 5,876 | 7,866 |
| 7. Short-term accrued expenses |
|
|
155 | 156 | 133 | 86 | 368 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
101 | 1,503 | 1,079 | 439 | 458 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
153 | 811 | 1,886 | 3,280 | 2,522 |
| 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 |
|
|
67,571 | 69,144 | 69,033 | 69,888 | 72,031 |
| I. ShareHolder's equity |
|
|
67,571 | 69,144 | 69,033 | 69,888 | 72,031 |
| 1. Owner's investment capital |
|
|
61,430 | 61,430 | 61,430 | 61,430 | 61,430 |
| 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 |
|
|
635 | 635 | 635 | 635 | 1,217 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
5,507 | 7,079 | 6,969 | 7,823 | 9,385 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 69 | 376 | 793 | 20 |
| - Profit after tax undistributed this period |
|
|
5,507 | 7,010 | 6,593 | 7,030 | 9,365 |
| 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 |
|
|
86,773 | 95,959 | 94,356 | 103,633 | 112,794 |
There is no report.
|
|