|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
65,753 | 68,271 | 63,831 | 52,433 | 51,497 |
| I. Cash and cash equivalents |
|
|
6,857 | 12,008 | 11,489 | 4,764 | 6,389 |
| 1. Cash |
|
|
1,357 | 5,508 | 3,460 | 3,264 | 4,889 |
| 2. Cash equivalents |
|
|
5,500 | 6,500 | 8,029 | 1,500 | 1,500 |
| II. Short-term financial investments |
|
|
42,500 | 43,000 | 39,000 | 31,021 | 30,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
42,500 | 43,000 | 39,000 | 31,021 | 30,000 |
| III. Short-term receivables |
|
|
16,218 | 12,870 | 13,223 | 16,043 | 14,479 |
| 1. Short-term receivables of customers |
|
|
14,225 | 15,578 | 16,166 | 15,107 | 14,887 |
| 2. Prepayments to suppliers |
|
|
1,617 | 235 | 880 | | 48 |
| 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 |
|
|
940 | 790 | 503 | 5,634 | 6,171 |
| 7. Provision for doubtful short-term receivables |
|
|
-565 | -3,734 | -4,325 | -4,699 | -6,626 |
| IV. Inventories |
|
|
83 | 66 | 95 | 405 | 491 |
| 1. Inventories |
|
|
83 | 66 | 95 | 405 | 491 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
95 | 328 | 24 | 200 | 137 |
| 1. Short-term prepaid expenses |
|
|
95 | 328 | 24 | 200 | 137 |
| 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 |
|
|
1,104,673 | 55,369 | 47,504 | 42,635 | 30,776 |
| 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 |
|
|
1,101,324 | 49,329 | 40,505 | 35,133 | 30,193 |
| 1. Tangible fixed assets |
|
|
1,101,303 | 49,329 | 40,505 | 35,133 | 30,193 |
| - Cost |
|
|
1,525,371 | 125,021 | 125,062 | 128,264 | 130,208 |
| - Accumulated depreciation |
|
|
-424,069 | -75,692 | -84,557 | -93,130 | -100,015 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
21 | | | | |
| - Cost |
|
|
85 | 85 | 85 | 85 | 85 |
| - Accumulated depreciation |
|
|
-64 | -85 | -85 | -85 | -85 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
3,154 | 6,036 | 6,999 | | 583 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
3,154 | 6,036 | 6,999 | | 583 |
| 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 |
|
|
195 | 3 | | 7,501 | |
| 1. Long-term prepaid expenses |
|
|
195 | 3 | | 7,501 | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,170,426 | 123,640 | 111,335 | 95,068 | 82,272 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
24,126 | 33,774 | 28,518 | 24,854 | 21,138 |
| I. Current liabilities |
|
|
18,829 | 27,667 | 23,561 | 21,024 | 18,349 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
273 | 1,127 | 1,127 | 1,127 | 1,042 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,994 | 3,579 | 2,127 | 1,610 | 2,039 |
| 4. Advances from customers |
|
|
| 122 | 89 | 156 | 303 |
| 5. Taxes and other payables to the State Budget |
|
|
909 | 2,142 | 1,941 | 1,764 | 1,654 |
| 6. Payables to employees |
|
|
4,148 | 4,677 | 3,703 | 3,833 | 1,965 |
| 7. Short-term accrued expenses |
|
|
103 | 92 | 70 | 394 | 1,051 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,609 | 13,253 | 10,693 | 9,944 | 8,166 |
| 12. Provision for short term payables |
|
|
285 | 452 | 1,532 | 518 | 427 |
| 13. Bonus and welfare fund |
|
|
1,508 | 2,224 | 2,279 | 1,679 | 1,704 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,297 | 6,108 | 4,957 | 3,831 | 2,789 |
| 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 |
|
|
4,373 | 5,208 | 4,081 | 2,955 | 1,913 |
| 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 |
|
|
924 | 900 | 876 | 876 | 876 |
| B. OWNER'S EQUITY |
|
|
1,146,300 | 89,866 | 82,817 | 70,214 | 61,134 |
| I. ShareHolder's equity |
|
|
43,172 | 41,691 | 41,600 | 42,466 | 42,672 |
| 1. Owner's investment capital |
|
|
36,757 | 36,757 | 36,757 | 36,757 | 36,757 |
| 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 |
|
|
806 | 1,387 | 1,881 | 2,288 | 2,605 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,872 | 3,294 | 2,709 | 3,169 | 3,057 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,872 | | | 109 | |
| - Profit after tax undistributed this period |
|
|
| 3,294 | 2,709 | 3,060 | 3,057 |
| 12. Investment capital resource for basic construction |
|
|
1,737 | 253 | 253 | 253 | 253 |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
1,103,128 | 48,175 | 41,217 | 27,747 | 18,462 |
| 1. Funding resources |
|
|
13,863 | 13,879 | 14,208 | 5,586 | 1,060 |
| 2. Funding resources that form fixed assets |
|
|
1,089,265 | 34,295 | 27,009 | 22,162 | 17,403 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,170,426 | 123,640 | 111,335 | 95,068 | 82,272 |
There is no report.
|
|