|
|
Q4 2020 | Q2 2021 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
51,447 | 83,341 | 74,546 | 76,187 | 91,160 |
| I. Cash and cash equivalents |
|
|
4,166 | 4,710 | 8,413 | 9,998 | 9,383 |
| 1. Cash |
|
|
4,166 | 4,710 | 8,413 | 9,998 | 9,383 |
| 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 |
|
|
25,555 | 41,293 | 39,229 | 50,091 | 49,565 |
| 1. Short-term receivables of customers |
|
|
24,669 | 40,556 | 37,480 | 47,444 | 47,729 |
| 2. Prepayments to suppliers |
|
|
15 | 15 | 20 | 14 | 14 |
| 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 |
|
|
1,392 | 1,231 | 1,728 | 2,633 | 1,821 |
| 7. Provision for doubtful short-term receivables |
|
|
-521 | -510 | | | |
| IV. Inventories |
|
|
21,321 | 37,133 | 26,573 | 15,864 | 31,057 |
| 1. Inventories |
|
|
21,321 | 37,133 | 26,616 | 15,940 | 31,057 |
| 2. Provision for decline in value of inventories |
|
|
| | -44 | -76 | |
| V. Other current assets |
|
|
405 | 205 | 332 | 234 | 1,155 |
| 1. Short-term prepaid expenses |
|
|
405 | 200 | 288 | 229 | 456 |
| 2. Deductible VAT |
|
|
| 4 | | 5 | |
| 3. Taxes and the State Receivables |
|
|
| | 44 | | 699 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
81,600 | 78,882 | 79,454 | 78,845 | 85,364 |
| I. Long-term receivables |
|
|
222 | 222 | 222 | 222 | 222 |
| 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 |
|
|
222 | 222 | 222 | 222 | 222 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
75,595 | 73,010 | 70,060 | 69,592 | 64,548 |
| 1. Tangible fixed assets |
|
|
72,621 | 70,114 | 67,242 | 66,930 | 61,749 |
| - Cost |
|
|
118,695 | 118,732 | 118,879 | 124,773 | 126,190 |
| - Accumulated depreciation |
|
|
-46,074 | -48,618 | -51,637 | -57,843 | -64,441 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,974 | 2,896 | 2,818 | 2,662 | 2,799 |
| - Cost |
|
|
6,906 | 6,906 | 6,906 | 6,906 | 7,176 |
| - Accumulated depreciation |
|
|
-3,932 | -4,010 | -4,088 | -4,244 | -4,377 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
739 | 773 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
739 | 773 | | | |
| 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 |
|
|
5,043 | 4,877 | 9,172 | 9,031 | 20,593 |
| 1. Long-term prepaid expenses |
|
|
5,043 | 4,877 | 9,172 | 9,031 | 20,593 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
133,047 | 162,223 | 154,000 | 155,032 | 176,524 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
23,877 | 51,482 | 42,149 | 41,807 | 62,951 |
| I. Current liabilities |
|
|
23,415 | 51,019 | 41,525 | 41,132 | 62,946 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,157 | 28,944 | 17,988 | 34,153 | 60,329 |
| 4. Advances from customers |
|
|
26 | 25 | 201 | 58 | 11 |
| 5. Taxes and other payables to the State Budget |
|
|
13,602 | 19,318 | 20,155 | 3,716 | 1,252 |
| 6. Payables to employees |
|
|
| 1,334 | 1,240 | 1,520 | 806 |
| 7. Short-term accrued expenses |
|
|
128 | 164 | 780 | 235 | 228 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,494 | 1,227 | 1,160 | 1,367 | 297 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
8 | 8 | | 83 | 23 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
462 | 462 | 624 | 675 | 5 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | 5 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
5 | 5 | 5 | 55 | |
| 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 |
|
|
458 | 458 | 620 | 620 | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
109,170 | 110,741 | 111,851 | 113,226 | 113,573 |
| I. ShareHolder's equity |
|
|
109,170 | 110,741 | 111,851 | 113,226 | 113,573 |
| 1. Owner's investment capital |
|
|
109,000 | 109,000 | 109,000 | 109,000 | 109,000 |
| 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 |
|
|
1,389 | 1,389 | 1,389 | 1,462 | 1,737 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-1,219 | 352 | 1,462 | 2,764 | 2,836 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-491 | -1,219 | -1,219 | 6 | -576 |
| - Profit after tax undistributed this period |
|
|
-728 | 1,571 | 2,682 | 2,757 | 3,412 |
| 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 |
|
|
133,047 | 162,223 | 154,000 | 155,032 | 176,524 |
There is no report.
|
|