|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
96,884 | 116,735 | 115,585 | 144,813 | 138,332 |
| I. Cash and cash equivalents |
|
|
9,818 | 13,887 | 34,910 | 20,434 | 25,518 |
| 1. Cash |
|
|
2,818 | 7,887 | 10,910 | 20,434 | 25,518 |
| 2. Cash equivalents |
|
|
7,000 | 6,000 | 24,000 | | |
| II. Short-term financial investments |
|
|
27,000 | 42,000 | 46,000 | 48,000 | 36,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
27,000 | 42,000 | 46,000 | 48,000 | 36,000 |
| III. Short-term receivables |
|
|
59,541 | 60,602 | 33,025 | 57,817 | 65,658 |
| 1. Short-term receivables of customers |
|
|
58,263 | 57,842 | 25,407 | 52,337 | 61,855 |
| 2. Prepayments to suppliers |
|
|
69 | 419 | 2,837 | 359 | 1,771 |
| 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 |
|
|
1,209 | 2,341 | 4,781 | 5,121 | 2,032 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
111 | 91 | 1,485 | 14,859 | 8,716 |
| 1. Inventories |
|
|
111 | 91 | 1,485 | 14,859 | 8,716 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
414 | 155 | 165 | 3,703 | 2,439 |
| 1. Short-term prepaid expenses |
|
|
130 | 151 | 165 | 225 | 1,087 |
| 2. Deductible VAT |
|
|
| | | 1,627 | 1,161 |
| 3. Taxes and the State Receivables |
|
|
284 | 4 | | 1,851 | 192 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
38,174 | 42,014 | 43,343 | 42,507 | 47,511 |
| 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 |
|
|
6,665 | 38,995 | 41,390 | 40,101 | 39,723 |
| 1. Tangible fixed assets |
|
|
2,941 | 32,482 | 34,164 | 32,975 | 32,731 |
| - Cost |
|
|
7,548 | 38,165 | 42,757 | 44,681 | 47,834 |
| - Accumulated depreciation |
|
|
-4,607 | -5,683 | -8,593 | -11,705 | -15,103 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,724 | 6,514 | 7,226 | 7,126 | 6,992 |
| - Cost |
|
|
3,724 | 6,767 | 7,652 | 7,922 | 8,361 |
| - Accumulated depreciation |
|
|
| -253 | -426 | -796 | -1,369 |
| III. Real Estate Investments |
|
|
| | | 1,102 | 4,596 |
| - Cost |
|
|
| | | 1,153 | 4,912 |
| - Accumulated depreciation |
|
|
| | | -51 | -316 |
| IV. Long-term assets in progress |
|
|
31,349 | 962 | | 132 | 477 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
31,349 | 962 | | 132 | 477 |
| 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 |
|
|
160 | 2,057 | 1,953 | 1,172 | 2,715 |
| 1. Long-term prepaid expenses |
|
|
160 | 2,057 | 1,953 | 1,172 | 2,715 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
135,058 | 158,749 | 158,928 | 187,320 | 185,843 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
33,741 | 50,835 | 45,009 | 63,696 | 50,890 |
| I. Current liabilities |
|
|
33,741 | 50,835 | 45,009 | 63,696 | 50,890 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
10,643 | 20,635 | 6,675 | 27,951 | 26,763 |
| 4. Advances from customers |
|
|
138 | 345 | 2,671 | 6,345 | 1,699 |
| 5. Taxes and other payables to the State Budget |
|
|
147 | 859 | 2,360 | 3,094 | 2,055 |
| 6. Payables to employees |
|
|
5,479 | 6,944 | 5,245 | 4,929 | 7,429 |
| 7. Short-term accrued expenses |
|
|
6,473 | 13,372 | 18,836 | 10,866 | 2,915 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 700 | 282 | 1,128 |
| 11. Other short-term payables |
|
|
7,924 | 5,280 | 5,402 | 6,249 | 4,697 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,937 | 3,400 | 3,121 | 3,979 | 4,205 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
101,317 | 107,914 | 113,919 | 123,624 | 134,953 |
| I. ShareHolder's equity |
|
|
101,317 | 107,914 | 113,919 | 123,624 | 134,953 |
| 1. Owner's investment capital |
|
|
41,599 | 41,599 | 47,837 | 49,337 | 93,832 |
| 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 |
|
|
39,208 | 44,011 | 47,011 | 52,011 | 15,121 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
20,510 | 22,303 | 19,070 | 22,275 | 26,000 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,499 | 5,020 | 2,044 | 1,604 | 3 |
| - Profit after tax undistributed this period |
|
|
16,011 | 17,284 | 17,026 | 20,671 | 25,996 |
| 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 |
|
|
135,058 | 158,749 | 158,928 | 187,320 | 185,843 |
There is no report.
|
|