|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
248,583 | 206,739 | 195,945 | 185,885 | 155,208 |
| I. Cash and cash equivalents |
|
|
12,916 | 6,731 | 4,250 | 6,275 | 2,176 |
| 1. Cash |
|
|
12,616 | 6,431 | 3,914 | 5,939 | 2,176 |
| 2. Cash equivalents |
|
|
300 | 300 | 336 | 336 | |
| II. Short-term financial investments |
|
|
10,000 | | | | 15,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
10,000 | | | | 15,000 |
| III. Short-term receivables |
|
|
139,975 | 116,164 | 101,587 | 91,000 | 100,227 |
| 1. Short-term receivables of customers |
|
|
64,918 | 60,392 | 54,391 | 46,555 | 54,531 |
| 2. Prepayments to suppliers |
|
|
32,381 | 13,217 | 11,548 | 7,794 | 6,627 |
| 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 |
|
|
42,676 | 42,556 | 35,648 | 36,650 | 39,069 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
66,847 | 61,352 | 62,406 | 50,017 | 33,449 |
| 1. Inventories |
|
|
66,847 | 61,352 | 62,406 | 50,017 | 33,449 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
18,846 | 22,491 | 27,702 | 38,593 | 4,357 |
| 1. Short-term prepaid expenses |
|
|
4,344 | 2,766 | 1,821 | 1,476 | 1,368 |
| 2. Deductible VAT |
|
|
13,839 | 19,685 | 25,833 | 36,973 | 2,617 |
| 3. Taxes and the State Receivables |
|
|
662 | 40 | 49 | 144 | 372 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
41,083 | 40,662 | 39,129 | 37,418 | 36,255 |
| I. Long-term receivables |
|
|
100 | 209 | 100 | 100 | 100 |
| 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 |
|
|
100 | 209 | 100 | 100 | 100 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
13,976 | 12,895 | 12,054 | 10,998 | 10,062 |
| 1. Tangible fixed assets |
|
|
12,920 | 11,839 | 10,998 | 9,941 | 9,006 |
| - Cost |
|
|
61,341 | 60,799 | 60,996 | 61,067 | 61,067 |
| - Accumulated depreciation |
|
|
-48,421 | -48,960 | -49,998 | -51,126 | -52,061 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,056 | 1,056 | 1,056 | 1,056 | 1,056 |
| - Cost |
|
|
1,056 | 1,056 | 1,056 | 1,056 | 1,056 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
3 | 41 | 41 | 41 | 41 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
3 | 41 | 41 | 41 | 41 |
| IV. Long-term financial investments |
|
|
20,375 | 20,375 | 20,375 | 20,375 | 20,375 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| 3. Other investments in equity instruments |
|
|
375 | 375 | 375 | 375 | 375 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
6,629 | 7,142 | 6,559 | 5,905 | 5,677 |
| 1. Long-term prepaid expenses |
|
|
6,629 | 7,142 | 6,559 | 5,905 | 5,677 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
289,666 | 247,401 | 235,074 | 223,303 | 191,463 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
229,198 | 187,984 | 175,771 | 164,206 | 133,775 |
| I. Current liabilities |
|
|
209,198 | 167,984 | 155,771 | 144,206 | 113,775 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
8,628 | 9,952 | 13,009 | 9,554 | 5,990 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
38,700 | 18,450 | 19,220 | 26,626 | 17,973 |
| 4. Advances from customers |
|
|
71,588 | 66,305 | 61,523 | 38,132 | 30,614 |
| 5. Taxes and other payables to the State Budget |
|
|
3,264 | 3,668 | 3,331 | 3,351 | 3,249 |
| 6. Payables to employees |
|
|
2,025 | 7,021 | 2,460 | 6,325 | 3,267 |
| 7. Short-term accrued expenses |
|
|
31,998 | 16,949 | 9,086 | 12,891 | 11,717 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
201 | 223 | 332 | 385 | 201 |
| 11. Other short-term payables |
|
|
52,005 | 44,627 | 46,200 | 46,469 | 40,318 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
790 | 789 | 611 | 473 | 447 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| 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 |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| 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 |
|
|
60,467 | 59,417 | 59,303 | 59,097 | 57,688 |
| I. ShareHolder's equity |
|
|
60,467 | 59,417 | 59,303 | 59,097 | 57,688 |
| 1. Owner's investment capital |
|
|
55,000 | 55,000 | 55,000 | 55,000 | 55,000 |
| 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 |
|
|
1,592 | 1,980 | 1,980 | 1,980 | 1,980 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,876 | 2,437 | 2,323 | 2,117 | 708 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
3,876 | 2,437 | 2,323 | 2,117 | 708 |
| 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 |
|
|
289,666 | 247,401 | 235,074 | 223,303 | 191,463 |
There is no report.
|
|