|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
282,290 | 128,190 | 90,260 | 99,654 | 106,192 |
| I. Cash and cash equivalents |
|
|
18,586 | 10,853 | 2,498 | 5,063 | 9,491 |
| 1. Cash |
|
|
18,586 | 10,853 | 2,498 | 5,063 | 9,491 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | 1,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 1,000 | | |
| III. Short-term receivables |
|
|
221,387 | 101,598 | 83,808 | 91,660 | 80,674 |
| 1. Short-term receivables of customers |
|
|
210,129 | 97,004 | 69,513 | 78,539 | 68,688 |
| 2. Prepayments to suppliers |
|
|
2,365 | 2,774 | 3,350 | 3,077 | 2,977 |
| 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 |
|
|
20,026 | 13,805 | 15,183 | 14,889 | 14,889 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,133 | -11,986 | -4,239 | -4,845 | -5,880 |
| IV. Inventories |
|
|
41,833 | 14,455 | 2,351 | 2,494 | 15,666 |
| 1. Inventories |
|
|
41,833 | 14,455 | 2,351 | 2,494 | 15,666 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
483 | 1,284 | 603 | 437 | 360 |
| 1. Short-term prepaid expenses |
|
|
140 | 546 | 443 | 437 | 360 |
| 2. Deductible VAT |
|
|
| | 159 | | |
| 3. Taxes and the State Receivables |
|
|
343 | 739 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
83,295 | 83,697 | 78,978 | 78,473 | 74,284 |
| 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 |
|
|
66,717 | 68,263 | 65,364 | 64,163 | 60,409 |
| 1. Tangible fixed assets |
|
|
63,592 | 64,768 | 61,942 | 60,813 | 57,132 |
| - Cost |
|
|
101,928 | 107,379 | 106,407 | 108,245 | 107,553 |
| - Accumulated depreciation |
|
|
-38,336 | -42,611 | -44,465 | -47,432 | -50,421 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,125 | 3,495 | 3,422 | 3,350 | 3,277 |
| - Cost |
|
|
3,160 | 3,580 | 3,580 | 3,580 | 3,580 |
| - Accumulated depreciation |
|
|
-35 | -85 | -158 | -230 | -303 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | 18 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | 18 | |
| IV. Long-term financial investments |
|
|
1,500 | 1,500 | 400 | 400 | 400 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,500 | 1,500 | | | 400 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | 400 | 400 | |
| V. Total other long-term assets |
|
|
15,078 | 13,934 | 13,214 | 13,892 | 13,475 |
| 1. Long-term prepaid expenses |
|
|
15,078 | 13,934 | 13,214 | 13,892 | 13,475 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
365,585 | 211,887 | 169,238 | 178,127 | 180,476 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
264,050 | 113,578 | 73,163 | 76,957 | 73,778 |
| I. Current liabilities |
|
|
261,850 | 112,378 | 73,163 | 76,057 | 72,878 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
91,162 | 51,558 | 31,037 | 33,190 | 21,331 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
128,056 | 39,569 | 28,306 | 24,945 | 34,493 |
| 4. Advances from customers |
|
|
98 | | 220 | 93 | 42 |
| 5. Taxes and other payables to the State Budget |
|
|
4,939 | 2,569 | 1,741 | 3,063 | 1,842 |
| 6. Payables to employees |
|
|
6,658 | 4,180 | 3,826 | 3,852 | 5,088 |
| 7. Short-term accrued expenses |
|
|
17,918 | 8,809 | 4,968 | 6,249 | 6,458 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | 1,300 | |
| 11. Other short-term payables |
|
|
3,221 | 1,122 | 1,770 | 2,032 | 1,716 |
| 12. Provision for short term payables |
|
|
4,437 | 2,805 | | | |
| 13. Bonus and welfare fund |
|
|
5,361 | 1,766 | 1,295 | 1,332 | 1,908 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,200 | 1,200 | | 900 | 900 |
| 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 |
|
|
| | | 900 | 900 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,200 | 1,200 | | | |
| 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 |
|
|
101,535 | 98,309 | 96,075 | 101,170 | 106,698 |
| I. ShareHolder's equity |
|
|
101,535 | 98,309 | 96,075 | 101,170 | 106,698 |
| 1. Owner's investment capital |
|
|
39,935 | 45,925 | 45,925 | 45,925 | 45,925 |
| 2. Share capital surplus |
|
|
4,318 | 4,318 | 4,318 | 4,318 | 4,318 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
801 | 801 | 801 | 801 | 801 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
43,145 | 43,145 | 33,960 | 33,960 | 33,960 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
13,301 | 4,085 | 11,035 | 16,131 | 21,659 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,051 | 1,393 | 1,397 | 7,221 | 10,239 |
| - Profit after tax undistributed this period |
|
|
7,249 | 2,691 | 9,638 | 8,910 | 11,420 |
| 12. Investment capital resource for basic construction |
|
|
35 | 35 | 35 | 35 | 35 |
| 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 |
|
|
365,585 | 211,887 | 169,238 | 178,127 | 180,476 |
There is no report.
|
|