|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
34,874 | 57,849 | 55,229 | 62,794 | 59,140 |
| I. Cash and cash equivalents |
|
|
3,103 | 6,670 | 7,693 | 11,227 | 11,558 |
| 1. Cash |
|
|
3,103 | 6,670 | 7,693 | 11,227 | 11,558 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | 12,000 | 14,769 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 12,000 | 14,769 |
| III. Short-term receivables |
|
|
15,283 | 15,980 | 20,991 | 21,598 | 27,739 |
| 1. Short-term receivables of customers |
|
|
5,287 | 6,001 | 6,502 | 9,154 | 16,200 |
| 2. Prepayments to suppliers |
|
|
7,204 | 5,750 | 1,690 | 194 | 106 |
| 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 |
|
|
3,114 | 4,551 | 13,121 | 12,628 | 11,811 |
| 7. Provision for doubtful short-term receivables |
|
|
-322 | -322 | -322 | -377 | -377 |
| IV. Inventories |
|
|
175 | 32,855 | 23,007 | 12,284 | 1,632 |
| 1. Inventories |
|
|
175 | 32,855 | 23,007 | 12,284 | 1,632 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
16,313 | 2,344 | 3,539 | 5,686 | 3,442 |
| 1. Short-term prepaid expenses |
|
|
3,109 | 2,404 | | 3,216 | 1,978 |
| 2. Deductible VAT |
|
|
-4 | -4 | | 2,594 | -1 |
| 3. Taxes and the State Receivables |
|
|
94 | 69 | 3,664 | -125 | 1,590 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
13,114 | -125 | -125 | | -125 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
142,428 | 112,229 | 118,480 | 118,544 | 152,522 |
| I. Long-term receivables |
|
|
10 | | 281 | 281 | 281 |
| 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 |
|
|
10 | | 281 | 281 | 281 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
110,542 | 106,117 | 112,820 | 114,523 | 141,735 |
| 1. Tangible fixed assets |
|
|
110,542 | 106,117 | 112,820 | 114,523 | 141,735 |
| - Cost |
|
|
135,703 | 141,157 | 155,286 | 165,632 | 205,423 |
| - Accumulated depreciation |
|
|
-25,161 | -35,039 | -42,466 | -51,109 | -63,688 |
| 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 |
|
|
19,054 | 235 | 235 | 1,265 | 5,326 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
19,054 | 235 | 235 | 1,265 | 5,326 |
| 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 |
|
|
12,822 | 5,876 | 5,143 | 2,474 | 5,179 |
| 1. Long-term prepaid expenses |
|
|
12,822 | 5,876 | 5,143 | 2,474 | 5,179 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
177,302 | 170,077 | 173,709 | 181,338 | 211,662 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
41,245 | 49,853 | 56,467 | 67,457 | 66,932 |
| I. Current liabilities |
|
|
29,013 | 46,557 | 54,994 | 64,268 | 59,564 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,220 | 730 | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
53 | 32 | 4,019 | 4,379 | 15,537 |
| 4. Advances from customers |
|
|
146 | 211 | 253 | 491 | 301 |
| 5. Taxes and other payables to the State Budget |
|
|
1,182 | 2,991 | 2,777 | 1,884 | 1,425 |
| 6. Payables to employees |
|
|
-6,432 | -6,220 | -687 | 3,928 | 9,349 |
| 7. Short-term accrued expenses |
|
|
2,985 | 3,947 | 1,352 | 1,030 | 627 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
24,673 | 44,644 | 46,997 | 51,958 | 32,269 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
187 | 221 | 282 | 598 | 56 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12,232 | 3,297 | 1,473 | 3,189 | 7,368 |
| 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 |
|
|
92 | 92 | 93 | 99 | 4,452 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
12,140 | 3,205 | 1,380 | 3,090 | 2,916 |
| 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 |
|
|
136,057 | 120,224 | 117,242 | 113,881 | 144,730 |
| I. ShareHolder's equity |
|
|
37,210 | 37,339 | 37,458 | 38,116 | 39,160 |
| 1. Owner's investment capital |
|
|
36,700 | 36,700 | 36,700 | 36,700 | 36,700 |
| 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 |
|
|
248 | 338 | 435 | 662 | 662 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
262 | 300 | 323 | 755 | 1,799 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
| | 323 | 755 | 1,799 |
| 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 |
|
|
98,846 | 82,886 | 79,784 | 75,765 | 105,570 |
| 1. Funding resources |
|
|
12,321 | -918 | | | |
| 2. Funding resources that form fixed assets |
|
|
86,525 | 83,803 | 79,784 | 75,765 | 105,570 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
177,302 | 170,077 | 173,709 | 181,338 | 211,662 |
There is no report.
|
|