|
|
Q4 2023 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
28,069 | 34,937 | 23,748 |
 | I. Cash and cash equivalents |
|
|
13,149 | 17,059 | 10,947 |
 | 1. Cash |
|
|
1,149 | 1,059 | 1,947 |
 | 2. Cash equivalents |
|
|
12,000 | 16,000 | 9,000 |
 | 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 |
|
|
13,001 | 13,198 | 10,356 |
 | 1. Short-term receivables of customers |
|
|
3,136 | 2,678 | 2,757 |
 | 2. Prepayments to suppliers |
|
|
9,894 | 10,295 | 7,634 |
 | 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 |
|
|
16 | 270 | 12 |
 | 7. Provision for doubtful short-term receivables |
|
|
-45 | -45 | -47 |
 | IV. Inventories |
|
|
1,552 | 889 | 1,473 |
 | 1. Inventories |
|
|
1,552 | 889 | 1,473 |
 | 2. Provision for decline in value of inventories |
|
|
| | |
 | V. Other current assets |
|
|
368 | 3,792 | 971 |
 | 1. Short-term prepaid expenses |
|
|
309 | 3,792 | 282 |
 | 2. Deductible VAT |
|
|
59 | | 689 |
 | 3. Taxes and the State Receivables |
|
|
| | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | |
 | 5. Other current assets |
|
|
| | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,755 | 27,556 | 39,750 |
 | 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 |
|
|
28,925 | 24,882 | 23,430 |
 | 1. Tangible fixed assets |
|
|
28,846 | 24,822 | 23,377 |
 | - Cost |
|
|
84,910 | 85,585 | 85,766 |
 | - Accumulated depreciation |
|
|
-56,064 | -60,762 | -62,389 |
 | 2. Fixed assets of financial leasing |
|
|
| | |
 | - Cost |
|
|
| | |
 | - Accumulated depreciation |
|
|
| | |
 | 3. Intangible fixed assets |
|
|
80 | 60 | 53 |
 | - Cost |
|
|
126 | 126 | 126 |
 | - Accumulated depreciation |
|
|
-46 | -66 | -73 |
 | III. Real Estate Investments |
|
|
| | |
 | - Cost |
|
|
| | |
 | - Accumulated depreciation |
|
|
| | |
 | IV. Long-term assets in progress |
|
|
1,703 | 2,674 | 11,730 |
 | 1. Costs of long-term production, business in progress |
|
|
| | |
 | 2. Costs of construction in progress |
|
|
1,703 | 2,674 | 11,730 |
 | 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 |
|
|
2,127 | | 4,590 |
 | 1. Long-term prepaid expenses |
|
|
2,127 | | 4,590 |
 | 2. Deferred income tax assets |
|
|
| | |
 | 3. Other long-term assets |
|
|
| | |
 | VI. Goodwills |
|
|
| | |
 | TOTAL ASSETS |
|
|
60,824 | 62,492 | 63,497 |
 | CAPITAL RESOURCES |
|
|
| | |
 | A. LIABILITIES |
|
|
6,135 | 5,324 | 5,686 |
 | I. Current liabilities |
|
|
6,135 | 5,324 | 5,686 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | |
 | 2. Long-term borrowings are due to pay |
|
|
| | |
 | 3. Short-term payables to sellers |
|
|
2,192 | 304 | 1,563 |
 | 4. Advances from customers |
|
|
| | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,338 | 1,600 | 961 |
 | 6. Payables to employees |
|
|
878 | 1,041 | 894 |
 | 7. Short-term accrued expenses |
|
|
341 | 430 | 301 |
 | 8. Short-term intercompany payables |
|
|
| | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | |
 | 10. Short-term unrealized Revenue |
|
|
| | |
 | 11. Other short-term payables |
|
|
276 | 314 | 332 |
 | 12. Provision for short term payables |
|
|
| | |
 | 13. Bonus and welfare fund |
|
|
1,110 | 1,635 | 1,635 |
 | 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 |
|
|
54,690 | 57,169 | 57,811 |
 | I. ShareHolder's equity |
|
|
54,690 | 57,169 | 57,811 |
 | 1. Owner's investment capital |
|
|
43,781 | 43,781 | 43,781 |
 | 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 |
|
|
1,695 | 2,783 | 2,783 |
 | 9. Financial reserve funds |
|
|
| | |
 | 10. Other funds belonging to owner's equity |
|
|
| | |
 | 11. After tax undistributed profit |
|
|
9,213 | 10,605 | 11,247 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,964 | 5,212 | 5,212 |
 | - Profit after tax undistributed this period |
|
|
7,249 | 5,393 | 6,036 |
 | 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 |
|
|
60,824 | 62,492 | 63,497 |