|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
78,502 | 72,219 | 82,385 | 61,768 | 99,859 |
 | I. Cash and cash equivalents |
|
|
9,814 | 3,731 | 3,332 | 4,949 | 9,949 |
 | 1. Cash |
|
|
9,814 | 3,731 | 3,332 | 4,949 | 9,949 |
 | 2. Cash equivalents |
|
|
| | | | |
 | 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 |
|
|
16,831 | 19,826 | 20,990 | 27,826 | 27,151 |
 | 1. Short-term receivables of customers |
|
|
14,018 | 17,174 | 18,221 | 24,367 | 21,076 |
 | 2. Prepayments to suppliers |
|
|
2,923 | 3,068 | 4,021 | 4,466 | 2,010 |
 | 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 |
|
|
2,041 | 1,735 | 899 | 1,144 | 6,217 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,151 | -2,151 | -2,151 | -2,151 | -2,151 |
 | IV. Inventories |
|
|
49,080 | 46,703 | 55,711 | 28,061 | 58,410 |
 | 1. Inventories |
|
|
51,524 | 49,265 | 56,802 | 28,600 | 59,115 |
 | 2. Provision for decline in value of inventories |
|
|
-2,444 | -2,562 | -1,091 | -538 | -705 |
 | V. Other current assets |
|
|
2,777 | 1,958 | 2,352 | 931 | 4,349 |
 | 1. Short-term prepaid expenses |
|
|
495 | 101 | 4 | 252 | 2,765 |
 | 2. Deductible VAT |
|
|
2,273 | 1,858 | 2,313 | 646 | 1,546 |
 | 3. Taxes and the State Receivables |
|
|
9 | | 35 | 34 | 38 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
41,634 | 54,420 | 51,754 | 48,410 | 52,749 |
 | 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 |
|
|
38,982 | 38,289 | 49,541 | 46,347 | 49,954 |
 | 1. Tangible fixed assets |
|
|
25,612 | 25,277 | 36,887 | 33,917 | 37,880 |
 | - Cost |
|
|
38,961 | 40,821 | 55,449 | 55,506 | 62,502 |
 | - Accumulated depreciation |
|
|
-13,349 | -15,544 | -18,562 | -21,589 | -24,621 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
13,370 | 13,012 | 12,654 | 12,430 | 12,073 |
 | - Cost |
|
|
14,119 | 14,119 | 14,119 | 14,252 | 14,252 |
 | - Accumulated depreciation |
|
|
-750 | -1,108 | -1,466 | -1,822 | -2,178 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
150 | 13,862 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
150 | 13,862 | | | |
 | 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 |
|
|
2,501 | 2,268 | 2,214 | 2,062 | 2,795 |
 | 1. Long-term prepaid expenses |
|
|
2,501 | 2,268 | 2,214 | 2,062 | 2,795 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
120,136 | 126,638 | 134,140 | 110,177 | 152,608 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
69,167 | 77,082 | 80,503 | 52,453 | 95,441 |
 | I. Current liabilities |
|
|
61,229 | 62,784 | 67,372 | 44,674 | 90,187 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
54,369 | 55,149 | 57,544 | 36,656 | 84,286 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,336 | 3,388 | 2,455 | 2,492 | 2,878 |
 | 4. Advances from customers |
|
|
3,752 | 3,457 | 5,046 | 1,084 | 652 |
 | 5. Taxes and other payables to the State Budget |
|
|
158 | 104 | 306 | 786 | 643 |
 | 6. Payables to employees |
|
|
| | 1,312 | 750 | |
 | 7. Short-term accrued expenses |
|
|
55 | 70 | 98 | 1,234 | 94 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
129 | 183 | 179 | 336 | 249 |
 | 11. Other short-term payables |
|
|
278 | 345 | 377 | 1,064 | 1,242 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
152 | 88 | 54 | 272 | 143 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,938 | 14,298 | 13,132 | 7,779 | 5,254 |
 | 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 |
|
|
7,938 | 14,298 | 13,132 | 7,779 | 5,254 |
 | 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 |
|
|
50,969 | 49,557 | 53,636 | 57,724 | 57,167 |
 | I. ShareHolder's equity |
|
|
50,969 | 49,557 | 53,636 | 57,724 | 57,167 |
 | 1. Owner's investment capital |
|
|
42,000 | 42,000 | 42,000 | 42,000 | 42,000 |
 | 2. Share capital surplus |
|
|
2,254 | 2,254 | 2,254 | 2,254 | 2,254 |
 | 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 |
|
|
4,135 | 4,135 | 4,135 | 4,135 | 4,135 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,579 | 1,167 | 5,246 | 9,334 | 8,777 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,294 | 757 | 1,167 | 4,255 | 4,584 |
 | - Profit after tax undistributed this period |
|
|
1,285 | 409 | 4,080 | 5,079 | 4,193 |
 | 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 |
|
|
120,136 | 126,638 | 134,140 | 110,177 | 152,608 |
There is no report.
|
|