|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q2 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
80,263 | 101,039 | 116,584 | 99,864 | 123,283 |
| I. Cash and cash equivalents |
|
|
26,495 | 28,395 | 35,342 | 24,041 | 57,537 |
| 1. Cash |
|
|
8,495 | 8,781 | 10,792 | 15,041 | 20,506 |
| 2. Cash equivalents |
|
|
18,000 | 19,614 | 24,550 | 9,000 | 37,031 |
| II. Short-term financial investments |
|
|
153 | 161 | 6,169 | 6,261 | 6,363 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
153 | 161 | 6,169 | 6,261 | 6,363 |
| III. Short-term receivables |
|
|
13,871 | 37,418 | 41,667 | 39,988 | 29,082 |
| 1. Short-term receivables of customers |
|
|
16,066 | 24,332 | 32,101 | 37,964 | 29,730 |
| 2. Prepayments to suppliers |
|
|
759 | 16,674 | 12,668 | 4,975 | 2,528 |
| 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 |
|
|
1,364 | 161 | 188 | 263 | 46 |
| 7. Provision for doubtful short-term receivables |
|
|
-4,318 | -3,749 | -3,288 | -3,215 | -3,222 |
| IV. Inventories |
|
|
38,854 | 33,912 | 32,015 | 28,572 | 29,554 |
| 1. Inventories |
|
|
39,869 | 34,926 | 33,029 | 28,572 | 29,554 |
| 2. Provision for decline in value of inventories |
|
|
-1,015 | -1,015 | -1,015 | | |
| V. Other current assets |
|
|
890 | 1,153 | 1,391 | 1,002 | 748 |
| 1. Short-term prepaid expenses |
|
|
546 | 594 | 1,272 | 882 | 533 |
| 2. Deductible VAT |
|
|
120 | 120 | 120 | 120 | 197 |
| 3. Taxes and the State Receivables |
|
|
225 | 439 | | | 18 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,307 | 33,524 | 33,447 | 34,389 | 34,105 |
| I. Long-term receivables |
|
|
33 | 33 | 30 | 30 | 30 |
| 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 |
|
|
33 | 33 | 30 | 30 | 30 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
34,956 | 32,638 | 32,634 | 33,571 | 33,389 |
| 1. Tangible fixed assets |
|
|
7,111 | 5,687 | 6,578 | 7,962 | 8,227 |
| - Cost |
|
|
41,833 | 41,233 | 43,133 | 45,141 | 46,429 |
| - Accumulated depreciation |
|
|
-34,722 | -35,546 | -36,554 | -37,179 | -38,202 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
27,845 | 26,951 | 26,056 | 25,609 | 25,162 |
| - Cost |
|
|
38,523 | 38,523 | 38,523 | 38,523 | 38,523 |
| - Accumulated depreciation |
|
|
-10,678 | -11,572 | -12,467 | -12,914 | -13,361 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| 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 |
|
|
1,318 | 853 | 782 | 788 | 686 |
| 1. Long-term prepaid expenses |
|
|
1,318 | 853 | 782 | 788 | 686 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
116,570 | 134,563 | 150,030 | 134,253 | 157,388 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
14,952 | 33,886 | 48,365 | 32,910 | 55,465 |
| I. Current liabilities |
|
|
14,717 | 33,651 | 48,130 | 32,910 | 55,465 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,975 | 27,182 | 39,782 | 24,742 | 42,759 |
| 4. Advances from customers |
|
|
39 | 133 | 23 | 208 | 420 |
| 5. Taxes and other payables to the State Budget |
|
|
1,888 | 1,287 | 568 | 1,137 | 1,783 |
| 6. Payables to employees |
|
|
3,960 | 2,992 | 2,078 | 1,407 | 4,306 |
| 7. Short-term accrued expenses |
|
|
1,555 | 288 | 653 | 1,590 | 1,477 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
313 | 492 | 3,726 | 1,376 | 3,419 |
| 11. Other short-term payables |
|
|
1,739 | 1,081 | 1,109 | 2,245 | 1,172 |
| 12. Provision for short term payables |
|
|
| | | | 130 |
| 13. Bonus and welfare fund |
|
|
248 | 197 | 191 | 203 | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
235 | 235 | 235 | | |
| 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 |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
235 | 235 | 235 | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
101,618 | 100,676 | 101,665 | 101,344 | 101,923 |
| I. ShareHolder's equity |
|
|
101,618 | 100,676 | 101,665 | 101,344 | 101,923 |
| 1. Owner's investment capital |
|
|
89,000 | 89,000 | 89,000 | 89,000 | 89,000 |
| 2. Share capital surplus |
|
|
1,799 | 1,799 | 1,799 | 1,799 | 1,799 |
| 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 |
|
|
9,066 | 9,357 | 9,404 | 9,612 | 9,612 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,753 | 521 | 1,461 | 933 | 1,512 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
299 | 282 | 425 | 157 | 157 |
| - Profit after tax undistributed this period |
|
|
1,454 | 239 | 1,036 | 776 | 1,356 |
| 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 |
|
|
116,570 | 134,563 | 150,030 | 134,253 | 157,388 |
There is no report.
|
|