|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
160,748 | 146,640 | 125,296 | 110,904 | 106,782 |
| I. Cash and cash equivalents |
|
|
45,066 | 56,310 | 33,015 | 5,895 | 7,149 |
| 1. Cash |
|
|
12,066 | 8,475 | 4,703 | 1,859 | 3,649 |
| 2. Cash equivalents |
|
|
33,000 | 47,835 | 28,312 | 4,036 | 3,500 |
| II. Short-term financial investments |
|
|
25,000 | 15,000 | 35,273 | 71,158 | 69,407 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
25,000 | 15,000 | 35,273 | 71,158 | 69,407 |
| III. Short-term receivables |
|
|
53,663 | 47,364 | 35,249 | 20,581 | 20,320 |
| 1. Short-term receivables of customers |
|
|
12,472 | 8,945 | 6,413 | 1,928 | 2,319 |
| 2. Prepayments to suppliers |
|
|
1,491 | 47 | 97 | 43 | 26 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
34,535 | 34,535 | 24,535 | 24,535 | 24,535 |
| 6. Other short-term receivables |
|
|
5,250 | 3,923 | 4,289 | 3,695 | 3,061 |
| 7. Provision for doubtful short-term receivables |
|
|
-85 | -85 | -85 | -9,621 | -9,621 |
| IV. Inventories |
|
|
36,758 | 27,610 | 21,666 | 13,190 | 9,905 |
| 1. Inventories |
|
|
36,758 | 27,610 | 21,666 | 13,190 | 9,905 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
261 | 356 | 94 | 80 | |
| 1. Short-term prepaid expenses |
|
|
| | 93 | 67 | |
| 2. Deductible VAT |
|
|
260 | 356 | | 13 | |
| 3. Taxes and the State Receivables |
|
|
| | 1 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
88,644 | 76,675 | 70,226 | 69,989 | 68,873 |
| I. Long-term receivables |
|
|
75,204 | 61,109 | 55,713 | 56,346 | 56,047 |
| 1. Long-term customer's receivables |
|
|
20,592 | 8,197 | 2,801 | 3,434 | 3,135 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
54,612 | 52,912 | 52,912 | 52,912 | 52,912 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
466 | 2,736 | 2,402 | 2,068 | 2,049 |
| 1. Tangible fixed assets |
|
|
466 | 2,736 | 2,402 | 2,068 | 1,890 |
| - Cost |
|
|
5,797 | 7,032 | 7,032 | 6,973 | 7,087 |
| - Accumulated depreciation |
|
|
-5,331 | -4,296 | -4,630 | -4,905 | -5,197 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | 159 |
| - Cost |
|
|
137 | 137 | | | 175 |
| - Accumulated depreciation |
|
|
-137 | -137 | | | -16 |
| III. Real Estate Investments |
|
|
4,299 | 4,151 | 3,854 | 3,492 | 2,908 |
| - Cost |
|
|
8,592 | 8,809 | 8,880 | 8,880 | 8,592 |
| - Accumulated depreciation |
|
|
-4,293 | -4,658 | -5,026 | -5,388 | -5,684 |
| IV. Long-term assets in progress |
|
|
3,798 | 3,914 | 3,914 | 4,064 | 3,914 |
| 1. Costs of long-term production, business in progress |
|
|
| | | 3,914 | 3,914 |
| 2. Costs of construction in progress |
|
|
3,798 | 3,914 | 3,914 | 150 | |
| IV. Long-term financial investments |
|
|
3,672 | 3,672 | 3,672 | 3,672 | 3,672 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
25,930 | 25,930 | 25,930 | 25,930 | 25,930 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-25,258 | -25,258 | -25,258 | -25,258 | -25,258 |
| 5. Investments holding until maturity |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| V. Total other long-term assets |
|
|
1,205 | 1,092 | 670 | 346 | 284 |
| 1. Long-term prepaid expenses |
|
|
662 | 740 | 408 | 167 | 153 |
| 2. Deferred income tax assets |
|
|
543 | 352 | 262 | 179 | 130 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
249,391 | 223,315 | 195,522 | 180,893 | 175,655 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
61,455 | 42,024 | 23,234 | 10,785 | 8,608 |
| I. Current liabilities |
|
|
37,406 | 26,583 | 9,842 | 5,656 | 5,508 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
9,180 | 9,180 | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,500 | 1,213 | 1,337 | 104 | 230 |
| 4. Advances from customers |
|
|
813 | | | | |
| 5. Taxes and other payables to the State Budget |
|
|
9,120 | 106 | 518 | 198 | 490 |
| 6. Payables to employees |
|
|
606 | 556 | 953 | 25 | |
| 7. Short-term accrued expenses |
|
|
176 | 132 | 110 | 189 | 78 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
46 | 21 | 73 | 5 | 5 |
| 11. Other short-term payables |
|
|
10,461 | 10,862 | 2,420 | 1,454 | 1,559 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
4,504 | 4,513 | 4,431 | 3,681 | 3,145 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
24,048 | 15,441 | 13,392 | 5,128 | 3,100 |
| 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 |
|
|
2,491 | 2,291 | 2,241 | 2,245 | 2,365 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
11,480 | 2,300 | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
10,077 | 10,850 | 11,151 | 2,884 | 735 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
187,937 | 181,291 | 172,288 | 170,108 | 167,047 |
| I. ShareHolder's equity |
|
|
187,937 | 181,291 | 172,288 | 170,108 | 167,047 |
| 1. Owner's investment capital |
|
|
80,600 | 80,600 | 80,600 | 80,600 | 80,600 |
| 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 |
|
|
65,966 | 65,966 | 65,966 | 65,966 | 65,966 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
41,370 | 34,725 | 25,722 | 23,542 | 20,480 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
34,807 | 29,199 | 23,358 | 21,077 | 17,648 |
| - Profit after tax undistributed this period |
|
|
6,564 | 5,526 | 2,364 | 2,464 | 2,832 |
| 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 |
|
|
249,391 | 223,315 | 195,522 | 180,893 | 175,655 |
There is no report.
|
|