|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
427,326 | 427,067 | 327,329 | 358,774 | 358,548 |
 | I. Cash and cash equivalents |
|
|
67,743 | 17,814 | 11,188 | 15,579 | 2,201 |
 | 1. Cash |
|
|
67,743 | 17,814 | 11,188 | 5,579 | 2,201 |
 | 2. Cash equivalents |
|
|
| | | 10,000 | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
205,778 | 233,312 | 140,393 | 91,380 | 66,499 |
 | 1. Short-term receivables of customers |
|
|
105,751 | 158,071 | 82,063 | 62,058 | 58,334 |
 | 2. Prepayments to suppliers |
|
|
4,746 | 3,937 | 10,350 | 22,105 | 1,147 |
 | 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 |
|
|
95,471 | 71,303 | 47,980 | 7,217 | 7,017 |
 | 7. Provision for doubtful short-term receivables |
|
|
-190 | | | | |
 | IV. Inventories |
|
|
126,385 | 146,496 | 144,530 | 207,783 | 237,042 |
 | 1. Inventories |
|
|
126,385 | 146,496 | 144,530 | 207,783 | 237,042 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
27,420 | 29,445 | 31,218 | 44,031 | 52,806 |
 | 1. Short-term prepaid expenses |
|
|
1,152 | 415 | 294 | 25 | |
 | 2. Deductible VAT |
|
|
22,955 | 25,639 | 28,938 | 39,726 | 47,029 |
 | 3. Taxes and the State Receivables |
|
|
3,313 | 3,391 | 1,986 | 4,280 | 5,777 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
49,850 | 45,952 | 33,867 | 24,587 | 15,754 |
 | I. Long-term receivables |
|
|
5 | 5 | | | |
 | 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 |
|
|
5 | 5 | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
23,275 | 16,505 | 14,907 | 12,514 | 11,677 |
 | 1. Tangible fixed assets |
|
|
22,945 | 16,311 | 14,847 | 12,514 | 11,677 |
 | - Cost |
|
|
35,225 | 28,473 | 28,473 | 23,258 | 23,258 |
 | - Accumulated depreciation |
|
|
-12,279 | -12,162 | -13,625 | -10,743 | -11,581 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
330 | 195 | 59 | | |
 | - Cost |
|
|
701 | 701 | 701 | 701 | 701 |
 | - Accumulated depreciation |
|
|
-371 | -506 | -642 | -701 | -701 |
 | III. Real Estate Investments |
|
|
1,152 | | | | |
 | - Cost |
|
|
1,152 | | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
759 | 2,026 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
759 | 2,026 | | | |
 | IV. Long-term financial investments |
|
|
5,000 | 16,425 | 16,454 | 5,000 | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 11,425 | 11,454 | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
5,000 | 5,000 | 5,000 | 5,000 | |
 | V. Total other long-term assets |
|
|
19,660 | 10,990 | 2,507 | 7,073 | 4,077 |
 | 1. Long-term prepaid expenses |
|
|
19,660 | 10,990 | 2,507 | 7,073 | 4,077 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
477,177 | 473,019 | 361,196 | 383,361 | 374,302 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
410,104 | 400,411 | 288,783 | 310,929 | 301,871 |
 | I. Current liabilities |
|
|
409,938 | 399,246 | 287,618 | 309,764 | 300,629 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
153,694 | 147,148 | 113,496 | 104,602 | 83,499 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
126,642 | 137,756 | 124,574 | 126,743 | 119,471 |
 | 4. Advances from customers |
|
|
11,131 | 13,585 | 1,184 | 1,295 | 1,134 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,186 | 669 | 5,023 | 2,121 | 2,723 |
 | 6. Payables to employees |
|
|
2,125 | 3,985 | 6,794 | 1,594 | 3,720 |
 | 7. Short-term accrued expenses |
|
|
30,614 | 57,054 | 8,476 | 4,970 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
83,468 | 37,526 | 26,874 | 67,539 | 89,304 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,079 | 1,523 | 1,199 | 900 | 778 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
166 | 1,165 | 1,165 | 1,165 | 1,242 |
 | 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 |
|
|
| 1,000 | 1,000 | 1,000 | 1,000 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
166 | 165 | 165 | 165 | 242 |
 | 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 |
|
|
67,073 | 72,608 | 72,412 | 72,432 | 72,431 |
 | I. ShareHolder's equity |
|
|
67,073 | 72,608 | 72,412 | 72,432 | 72,431 |
 | 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
 | 2. Share capital surplus |
|
|
2,000 | 865 | 865 | 865 | 865 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
11,646 | 11,646 | 11,646 | 11,646 | 11,646 |
 | 5. Treasury shares |
|
|
-5,031 | | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
5,012 | 12,488 | 14,318 | 14,318 | 14,336 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
430 | 430 | 430 | 430 | 430 |
 | 11. After tax undistributed profit |
|
|
12,906 | 7,062 | 5,036 | 5,066 | 5,418 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,038 | 4,593 | 5,028 | 5,047 | 5,418 |
 | - Profit after tax undistributed this period |
|
|
11,867 | 2,469 | 8 | 20 | 1 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
111 | 117 | 117 | 107 | -264 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
477,177 | 473,019 | 361,196 | 383,361 | 374,302 |
There is no report.
|
|