|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
63,183 | 69,348 | 65,281 | 79,366 | 85,500 |
 | I. Cash and cash equivalents |
|
|
15,256 | 16,561 | 16,198 | 40,471 | 6,724 |
 | 1. Cash |
|
|
15,256 | 16,561 | 10,198 | 8,139 | 6,724 |
 | 2. Cash equivalents |
|
|
| | 6,000 | 32,332 | |
 | II. Short-term financial investments |
|
|
23,000 | 25,000 | 25,000 | 13,236 | 52,555 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
23,000 | 25,000 | 25,000 | 13,236 | 52,555 |
 | III. Short-term receivables |
|
|
4,484 | 2,364 | 1,179 | 1,030 | 5,298 |
 | 1. Short-term receivables of customers |
|
|
| 1,281 | | | 3,209 |
 | 2. Prepayments to suppliers |
|
|
320 | | 30 | 567 | 112 |
 | 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 |
|
|
4,164 | 1,083 | 1,149 | 463 | 1,978 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
20,128 | 25,071 | 22,877 | 24,602 | 20,910 |
 | 1. Inventories |
|
|
20,198 | 25,071 | 22,878 | 24,602 | 20,910 |
 | 2. Provision for decline in value of inventories |
|
|
-70 | | -2 | | |
 | V. Other current assets |
|
|
315 | 352 | 27 | 26 | 14 |
 | 1. Short-term prepaid expenses |
|
|
| 352 | | | |
 | 2. Deductible VAT |
|
|
1 | | | 5 | |
 | 3. Taxes and the State Receivables |
|
|
314 | | 27 | 21 | 14 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
26,310 | 23,667 | 22,742 | 19,175 | 19,162 |
 | 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 |
|
|
26,310 | 23,667 | 22,742 | 19,175 | 19,162 |
 | 1. Tangible fixed assets |
|
|
23,087 | 20,539 | 19,709 | 16,238 | 16,321 |
 | - Cost |
|
|
58,511 | 58,147 | 60,980 | 61,020 | 62,882 |
 | - Accumulated depreciation |
|
|
-35,424 | -37,609 | -41,270 | -44,782 | -46,561 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,223 | 3,128 | 3,033 | 2,937 | 2,842 |
 | - Cost |
|
|
4,610 | 4,610 | 4,610 | 4,610 | 4,610 |
 | - Accumulated depreciation |
|
|
-1,386 | -1,482 | -1,577 | -1,673 | -1,768 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 1. Long-term prepaid expenses |
|
|
| | | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
89,493 | 93,015 | 88,023 | 98,541 | 104,663 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
16,024 | 16,186 | 7,215 | 15,830 | 12,834 |
 | I. Current liabilities |
|
|
16,024 | 16,186 | 7,215 | 15,830 | 12,834 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
140 | 280 | 265 | 1,807 | 1,809 |
 | 4. Advances from customers |
|
|
1,016 | 424 | 891 | 619 | 525 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,506 | 1,225 | 1,119 | 778 | 1,261 |
 | 6. Payables to employees |
|
|
3,574 | 4,015 | 2,780 | 2,472 | 3,559 |
 | 7. Short-term accrued expenses |
|
|
459 | 926 | | | 235 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,852 | 8,037 | 1,178 | 6,387 | 221 |
 | 12. Provision for short term payables |
|
|
| | | 2,600 | 3,800 |
 | 13. Bonus and welfare fund |
|
|
1,476 | 1,278 | 983 | 1,167 | 1,424 |
 | 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 |
|
|
73,470 | 76,829 | 80,808 | 82,711 | 91,829 |
 | I. ShareHolder's equity |
|
|
73,470 | 76,829 | 80,808 | 82,711 | 91,829 |
 | 1. Owner's investment capital |
|
|
62,909 | 62,909 | 62,909 | 62,909 | 62,909 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
2,587 | 2,587 | 2,587 | 2,587 | 2,587 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
600 | 700 | 1,000 | 1,644 | 2,414 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
3,500 | 3,600 | 3,700 | 3,700 | 3,700 |
 | 11. After tax undistributed profit |
|
|
3,874 | 7,033 | 10,612 | 11,871 | 20,219 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
510 | 858 | 2,759 | 2,806 | 4,137 |
 | - Profit after tax undistributed this period |
|
|
3,364 | 6,175 | 7,853 | 9,065 | 16,082 |
 | 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 |
|
|
89,493 | 93,015 | 88,023 | 98,541 | 104,663 |
There is no report.
|
|