|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
115,014 | 108,629 | 128,189 | 113,846 | 148,511 |
| I. Cash and cash equivalents |
|
|
21,301 | 17,583 | 28,112 | 17,538 | 22,100 |
| 1. Cash |
|
|
21,301 | 17,583 | 28,112 | 17,538 | 22,100 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
31,706 | 34,174 | 42,532 | 32,363 | 58,914 |
| 1. Short-term receivables of customers |
|
|
23,257 | 25,230 | 29,293 | 24,063 | 39,966 |
| 2. Prepayments to suppliers |
|
|
4,192 | 6,597 | 9,431 | 5,577 | 15,340 |
| 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 |
|
|
5,614 | 3,636 | 5,110 | 3,309 | 4,027 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,357 | -1,290 | -1,301 | -586 | -419 |
| IV. Inventories |
|
|
62,007 | 56,871 | 57,545 | 63,538 | 67,268 |
| 1. Inventories |
|
|
65,004 | 60,186 | 61,332 | 66,861 | 70,704 |
| 2. Provision for decline in value of inventories |
|
|
-2,997 | -3,315 | -3,786 | -3,323 | -3,436 |
| V. Other current assets |
|
|
| | | 407 | 228 |
| 1. Short-term prepaid expenses |
|
|
| | | 314 | 228 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | | 93 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
38,317 | 49,725 | 68,155 | 66,587 | 66,895 |
| 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 |
|
|
35,052 | 32,267 | 32,258 | 62,307 | 62,011 |
| 1. Tangible fixed assets |
|
|
32,564 | 29,954 | 30,118 | 60,298 | 60,118 |
| - Cost |
|
|
55,043 | 56,389 | 59,714 | 94,355 | 97,404 |
| - Accumulated depreciation |
|
|
-22,479 | -26,435 | -29,597 | -34,057 | -37,286 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,488 | 2,313 | 2,140 | 2,009 | 1,893 |
| - Cost |
|
|
3,280 | 3,280 | 3,280 | 3,280 | 3,108 |
| - Accumulated depreciation |
|
|
-792 | -967 | -1,140 | -1,271 | -1,215 |
| III. Real Estate Investments |
|
|
2,699 | 2,338 | 1,978 | 1,844 | 2,005 |
| - Cost |
|
|
7,332 | 7,332 | 7,332 | 7,568 | 8,148 |
| - Accumulated depreciation |
|
|
-4,633 | -4,993 | -5,354 | -5,725 | -6,144 |
| IV. Long-term assets in progress |
|
|
535 | 15,119 | 33,920 | 924 | 2,361 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
535 | 15,119 | 33,920 | 924 | 2,361 |
| 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 |
|
|
30 | | | 1,511 | 518 |
| 1. Long-term prepaid expenses |
|
|
30 | | | 1,511 | 518 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
153,330 | 158,353 | 196,345 | 180,433 | 215,406 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
64,378 | 74,068 | 108,657 | 88,239 | 121,844 |
| I. Current liabilities |
|
|
63,938 | 73,628 | 108,217 | 87,799 | 121,404 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | 20,957 | 26,368 | 16,000 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
29,756 | 44,753 | 52,458 | 41,282 | 74,741 |
| 4. Advances from customers |
|
|
8,946 | 12,695 | 15,121 | 7,568 | 12,429 |
| 5. Taxes and other payables to the State Budget |
|
|
4,534 | 2,236 | 5,666 | 1,743 | 4,973 |
| 6. Payables to employees |
|
|
7,423 | 5,423 | 6,917 | 5,039 | 4,384 |
| 7. Short-term accrued expenses |
|
|
4,957 | | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | 977 |
| 11. Other short-term payables |
|
|
6,062 | 2,832 | 1,985 | 4,064 | 3,561 |
| 12. Provision for short term payables |
|
|
| 3,657 | 4,324 | | 1,237 |
| 13. Bonus and welfare fund |
|
|
2,259 | 2,032 | 787 | 1,735 | 3,102 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
440 | 440 | 440 | 440 | 440 |
| 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 |
|
|
440 | 440 | 440 | 440 | 440 |
| 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 |
|
|
88,953 | 84,285 | 87,688 | 92,194 | 93,562 |
| I. ShareHolder's equity |
|
|
88,953 | 84,285 | 87,688 | 92,194 | 93,562 |
| 1. Owner's investment capital |
|
|
49,655 | 49,655 | 49,655 | 49,655 | 49,655 |
| 2. Share capital surplus |
|
|
2,879 | 2,879 | 2,879 | 2,879 | 2,879 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
2,476 | 2,476 | 2,476 | 2,476 | 2,476 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
13,373 | 14,873 | 17,187 | 20,387 | 23,587 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
20,569 | 14,401 | 15,491 | 16,797 | 14,965 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1 | | | | |
| - Profit after tax undistributed this period |
|
|
20,568 | 14,401 | 15,491 | 16,797 | 14,965 |
| 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 |
|
|
153,330 | 158,353 | 196,345 | 180,433 | 215,406 |
There is no report.
|
|