|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
143,969 | 141,936 | 134,710 | 137,267 | 133,393 |
| I. Cash and cash equivalents |
|
|
9,547 | 13,813 | 13,672 | 38,316 | 19,204 |
| 1. Cash |
|
|
9,547 | 13,813 | 7,672 | 27,276 | 19,204 |
| 2. Cash equivalents |
|
|
| | 6,000 | 11,040 | |
| II. Short-term financial investments |
|
|
47,765 | 47,620 | 41,930 | 43,930 | 73,944 |
| 1. Trading securities |
|
|
835 | 835 | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| -145 | | | |
| 3. Investments holding until maturity |
|
|
46,930 | 46,930 | 41,930 | 43,930 | 73,944 |
| III. Short-term receivables |
|
|
57,925 | 52,165 | 32,705 | 30,638 | 22,500 |
| 1. Short-term receivables of customers |
|
|
55,365 | 50,829 | 31,041 | 30,031 | 20,756 |
| 2. Prepayments to suppliers |
|
|
1,549 | 515 | 567 | 476 | 156 |
| 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 |
|
|
5,859 | 5,703 | 2,900 | 2,513 | 3,854 |
| 7. Provision for doubtful short-term receivables |
|
|
-4,849 | -4,882 | -1,803 | -2,383 | -2,266 |
| IV. Inventories |
|
|
27,033 | 27,693 | 43,349 | 23,399 | 16,555 |
| 1. Inventories |
|
|
27,043 | 28,430 | 44,379 | 24,921 | 18,515 |
| 2. Provision for decline in value of inventories |
|
|
-10 | -737 | -1,029 | -1,521 | -1,960 |
| V. Other current assets |
|
|
1,699 | 645 | 3,053 | 984 | 1,190 |
| 1. Short-term prepaid expenses |
|
|
1,194 | 114 | 806 | 556 | 231 |
| 2. Deductible VAT |
|
|
440 | 465 | 1,509 | 428 | 419 |
| 3. Taxes and the State Receivables |
|
|
65 | 66 | 738 | | 539 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
178,667 | 172,846 | 161,241 | 150,613 | 142,048 |
| I. Long-term receivables |
|
|
12 | 12 | 12 | 12 | 12 |
| 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 |
|
|
12 | 12 | 12 | 12 | 12 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
56,403 | 55,249 | 46,963 | 40,247 | 37,045 |
| 1. Tangible fixed assets |
|
|
47,531 | 46,736 | 38,809 | 32,452 | 29,609 |
| - Cost |
|
|
299,237 | 308,832 | 270,614 | 270,961 | 265,065 |
| - Accumulated depreciation |
|
|
-251,706 | -262,096 | -231,805 | -238,509 | -235,456 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
8,872 | 8,513 | 8,154 | 7,795 | 7,436 |
| - Cost |
|
|
9,210 | 9,210 | 9,210 | 9,210 | 9,210 |
| - Accumulated depreciation |
|
|
-338 | -697 | -1,056 | -1,415 | -1,774 |
| III. Real Estate Investments |
|
|
120,137 | 115,981 | 111,824 | 107,668 | 103,584 |
| - Cost |
|
|
124,694 | 124,694 | 124,694 | 124,694 | 124,781 |
| - Accumulated depreciation |
|
|
-4,557 | -8,713 | -12,870 | -17,026 | -21,197 |
| IV. Long-term assets in progress |
|
|
| | | | 180 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 180 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
7,265 | 7,265 | 7,265 | 7,265 | 7,265 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-7,265 | -7,265 | -7,265 | -7,265 | -7,265 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
2,114 | 1,604 | 2,441 | 2,686 | 1,227 |
| 1. Long-term prepaid expenses |
|
|
2,114 | 1,604 | 2,441 | 2,686 | 1,227 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
322,636 | 314,782 | 295,951 | 287,880 | 275,441 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
183,652 | 174,855 | 158,298 | 149,019 | 138,588 |
| I. Current liabilities |
|
|
70,342 | 65,313 | 52,536 | 47,524 | 41,637 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
322 | 322 | 322 | 322 | 322 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
41,349 | 40,474 | 29,867 | 21,140 | 19,682 |
| 4. Advances from customers |
|
|
382 | 459 | 76 | 212 | 174 |
| 5. Taxes and other payables to the State Budget |
|
|
1,759 | 543 | 57 | 1,910 | 198 |
| 6. Payables to employees |
|
|
3,674 | 2,736 | 3,372 | 3,818 | 3,388 |
| 7. Short-term accrued expenses |
|
|
211 | 211 | 211 | 317 | 91 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
5,852 | 5,737 | 5,009 | 6,824 | 4,995 |
| 11. Other short-term payables |
|
|
4,667 | 4,721 | 4,586 | 4,877 | 5,266 |
| 12. Provision for short term payables |
|
|
11,360 | 9,388 | 7,814 | 7,256 | 6,328 |
| 13. Bonus and welfare fund |
|
|
766 | 722 | 1,223 | 850 | 1,194 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
113,310 | 109,542 | 105,762 | 101,495 | 96,951 |
| 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 |
|
|
1,643 | 1,875 | 2,096 | 1,828 | 1,285 |
| 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 |
|
|
111,667 | 107,667 | 103,667 | 99,667 | 95,667 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
138,984 | 139,928 | 137,653 | 138,861 | 136,852 |
| I. ShareHolder's equity |
|
|
138,984 | 139,928 | 137,653 | 138,861 | 136,852 |
| 1. Owner's investment capital |
|
|
68,000 | 68,000 | 68,000 | 68,000 | 68,000 |
| 2. Share capital surplus |
|
|
52,190 | 52,190 | 52,190 | 52,190 | 52,190 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-7,117 | -7,117 | -7,117 | -7,117 | -7,117 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
19,286 | 19,286 | 19,286 | 19,286 | 19,286 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6,625 | 7,569 | 5,294 | 6,502 | 4,493 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,002 | -1,336 | -229 | 7 | -109 |
| - Profit after tax undistributed this period |
|
|
7,627 | 8,904 | 5,522 | 6,495 | 4,602 |
| 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 |
|
|
322,636 | 314,782 | 295,951 | 287,880 | 275,441 |
There is no report.
|
|