|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
111,264 | 112,153 | 129,316 | 151,008 | 146,931 |
 | I. Cash and cash equivalents |
|
|
5,967 | 7,159 | 11,951 | 13,500 | 12,044 |
 | 1. Cash |
|
|
5,967 | 7,159 | 11,951 | 12,000 | 4,744 |
 | 2. Cash equivalents |
|
|
| | | 1,500 | 7,300 |
 | II. Short-term financial investments |
|
|
1,000 | 1,000 | 15,000 | 34,300 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,000 | 1,000 | 15,000 | 34,300 | |
 | III. Short-term receivables |
|
|
84,197 | 80,843 | 67,624 | 65,014 | 112,799 |
 | 1. Short-term receivables of customers |
|
|
63,448 | 63,308 | 66,891 | 61,627 | 99,188 |
 | 2. Prepayments to suppliers |
|
|
1,756 | 1,080 | 832 | 1,147 | 803 |
 | 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 |
|
|
20,822 | 19,557 | 3,930 | 8,678 | 19,775 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,829 | -3,102 | -4,029 | -6,438 | -6,966 |
 | IV. Inventories |
|
|
20,038 | 23,002 | 34,094 | 37,478 | 21,135 |
 | 1. Inventories |
|
|
21,763 | 25,890 | 37,466 | 41,815 | 26,309 |
 | 2. Provision for decline in value of inventories |
|
|
-1,725 | -2,888 | -3,372 | -4,337 | -5,173 |
 | V. Other current assets |
|
|
63 | 149 | 646 | 715 | 953 |
 | 1. Short-term prepaid expenses |
|
|
63 | 52 | 43 | 39 | 30 |
 | 2. Deductible VAT |
|
|
| | 100 | 475 | |
 | 3. Taxes and the State Receivables |
|
|
| 97 | 503 | 202 | 922 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,446 | 37,070 | 45,111 | 34,718 | 32,759 |
 | I. Long-term receivables |
|
|
| | 859 | 859 | 859 |
 | 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 |
|
|
| | 859 | 859 | 859 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
22,781 | 23,749 | 23,043 | 20,466 | 18,686 |
 | 1. Tangible fixed assets |
|
|
22,781 | 23,749 | 23,043 | 20,466 | 18,686 |
 | - Cost |
|
|
51,853 | 54,750 | 56,739 | 56,882 | 57,845 |
 | - Accumulated depreciation |
|
|
-29,072 | -31,001 | -33,696 | -36,416 | -39,160 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
65 | 65 | 65 | 65 | 65 |
 | - Accumulated depreciation |
|
|
-65 | -65 | -65 | -65 | -65 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,566 | 589 | 823 | 630 | 582 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,566 | 589 | 823 | 630 | 582 |
 | IV. Long-term financial investments |
|
|
7,956 | 7,956 | 15,740 | 7,956 | 7,956 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
7,956 | 7,956 | 15,740 | 7,956 | 7,956 |
 | 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 |
|
|
4,143 | 4,776 | 4,647 | 4,807 | 4,677 |
 | 1. Long-term prepaid expenses |
|
|
3,473 | 3,574 | 3,106 | 2,463 | 1,991 |
 | 2. Deferred income tax assets |
|
|
670 | 1,201 | 1,542 | 2,344 | 2,686 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
147,710 | 149,223 | 174,427 | 185,725 | 179,691 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
56,299 | 51,918 | 71,585 | 61,728 | 57,615 |
 | I. Current liabilities |
|
|
56,088 | 51,743 | 71,236 | 61,360 | 57,487 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
22,000 | 20,000 | 11,879 | 4,846 | 565 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,904 | 10,052 | 37,621 | 17,583 | 19,333 |
 | 4. Advances from customers |
|
|
2,054 | 3,624 | 4,729 | 10,838 | 3,832 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,490 | 1,431 | 1,269 | 4,327 | 3,935 |
 | 6. Payables to employees |
|
|
1,650 | 586 | 386 | 881 | 1,514 |
 | 7. Short-term accrued expenses |
|
|
7,766 | 4,422 | 2,539 | 5,750 | 4,427 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,649 | 7,660 | 7,810 | 7,999 | 10,020 |
 | 12. Provision for short term payables |
|
|
| | | | 2,174 |
 | 13. Bonus and welfare fund |
|
|
3,575 | 3,966 | 5,005 | 9,135 | 11,687 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
211 | 175 | 349 | 368 | 129 |
 | 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 |
|
|
90 | 90 | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
121 | 85 | 349 | 368 | 129 |
 | 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 |
|
|
91,411 | 97,305 | 102,842 | 123,997 | 122,075 |
 | I. ShareHolder's equity |
|
|
91,339 | 97,232 | 102,769 | 123,925 | 122,003 |
 | 1. Owner's investment capital |
|
|
32,864 | 32,864 | 32,864 | 32,864 | 32,864 |
 | 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 |
|
|
18,848 | 21,391 | 18,848 | 18,848 | 18,848 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
3,418 | 3,418 | 3,418 | 3,418 | 3,418 |
 | 11. After tax undistributed profit |
|
|
36,208 | 39,559 | 47,639 | 68,794 | 66,873 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
23,235 | 27,992 | 30,600 | 36,136 | 48,146 |
 | - Profit after tax undistributed this period |
|
|
12,973 | 11,567 | 17,039 | 32,658 | 18,727 |
 | 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 |
|
|
73 | 73 | 73 | 73 | 73 |
 | 1. Funding resources |
|
|
73 | 73 | 73 | 73 | 73 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
147,710 | 149,223 | 174,427 | 185,725 | 179,691 |
There is no report.
|
|