|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
44,836 | 51,475 | 54,453 | 35,504 | 39,292 |
 | I. Cash and cash equivalents |
|
|
15,551 | 21,568 | 26,924 | 29,883 | 38,376 |
 | 1. Cash |
|
|
12,251 | 21,568 | 26,924 | 29,883 | 38,376 |
 | 2. Cash equivalents |
|
|
3,300 | | | | |
 | II. Short-term financial investments |
|
|
| | 6,000 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 6,000 | | |
 | III. Short-term receivables |
|
|
15,329 | 17,965 | 13,926 | 2,398 | 420 |
 | 1. Short-term receivables of customers |
|
|
10,258 | 12,891 | 9,520 | 6,379 | 5,067 |
 | 2. Prepayments to suppliers |
|
|
4,700 | 4,700 | 4,700 | 4,518 | 4,471 |
 | 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 |
|
|
371 | 374 | 369 | 805 | 759 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | -663 | -9,304 | -9,878 |
 | IV. Inventories |
|
|
1,458 | 1,184 | 891 | 705 | 181 |
 | 1. Inventories |
|
|
1,458 | 1,184 | 891 | 705 | 181 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,497 | 10,759 | 6,712 | 2,518 | 315 |
 | 1. Short-term prepaid expenses |
|
|
230 | 131 | 170 | 177 | 311 |
 | 2. Deductible VAT |
|
|
11,907 | 10,598 | 6,166 | 1,842 | 4 |
 | 3. Taxes and the State Receivables |
|
|
361 | 30 | 376 | 499 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
385,638 | 366,289 | 351,084 | 333,749 | 314,153 |
 | 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 |
|
|
53,653 | 48,390 | 45,754 | 39,819 | 33,089 |
 | 1. Tangible fixed assets |
|
|
53,653 | 48,390 | 45,754 | 39,819 | 33,089 |
 | - Cost |
|
|
78,159 | 78,826 | 81,518 | 79,013 | 71,068 |
 | - Accumulated depreciation |
|
|
-24,506 | -30,436 | -35,764 | -39,193 | -37,978 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
54 | 54 | 54 | 54 | 54 |
 | - Accumulated depreciation |
|
|
-54 | -54 | -54 | -54 | -54 |
 | III. Real Estate Investments |
|
|
297,682 | 288,289 | 277,215 | 267,583 | 257,258 |
 | - Cost |
|
|
344,766 | 346,207 | 346,207 | 347,663 | 348,483 |
 | - Accumulated depreciation |
|
|
-47,084 | -57,918 | -68,992 | -80,080 | -91,226 |
 | IV. Long-term assets in progress |
|
|
2,892 | 151 | | 38 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,892 | 151 | | 38 | |
 | 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 |
|
|
25,059 | 24,164 | 23,881 | 23,132 | 21,688 |
 | 1. Long-term prepaid expenses |
|
|
24,969 | 24,097 | 23,835 | 23,109 | 21,688 |
 | 2. Deferred income tax assets |
|
|
90 | 68 | 45 | 23 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
6,352 | 5,293 | 4,235 | 3,176 | 2,117 |
 | TOTAL ASSETS |
|
|
430,474 | 417,764 | 405,537 | 369,253 | 353,444 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
234,990 | 218,284 | 202,651 | 171,322 | 149,996 |
 | I. Current liabilities |
|
|
49,535 | 27,544 | 53,539 | 46,465 | 31,633 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
39,684 | 19,598 | 46,871 | 36,027 | 11,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,173 | 983 | 400 | 616 | 148 |
 | 4. Advances from customers |
|
|
280 | 288 | 91 | 416 | 153 |
 | 5. Taxes and other payables to the State Budget |
|
|
259 | 1,014 | 282 | 1,083 | 1,621 |
 | 6. Payables to employees |
|
|
2,727 | 2,904 | 2,881 | 2,863 | 5,170 |
 | 7. Short-term accrued expenses |
|
|
789 | 637 | 800 | 676 | 323 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
982 | 825 | 970 | 918 | 1,599 |
 | 11. Other short-term payables |
|
|
119 | 72 | 61 | 2,372 | 9,949 |
 | 12. Provision for short term payables |
|
|
1,522 | | | | |
 | 13. Bonus and welfare fund |
|
|
| 1,223 | 1,183 | 1,494 | 1,669 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
185,455 | 190,740 | 149,112 | 124,857 | 118,363 |
 | 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 |
|
|
9,635 | 9,821 | 10,892 | 11,091 | 12,824 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
175,820 | 180,920 | 138,221 | 113,766 | 105,539 |
 | 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 |
|
|
195,484 | 199,480 | 202,886 | 197,931 | 203,449 |
 | I. ShareHolder's equity |
|
|
195,484 | 199,480 | 202,886 | 197,931 | 203,449 |
 | 1. Owner's investment capital |
|
|
107,937 | 107,937 | 107,937 | 107,937 | 107,937 |
 | 2. Share capital surplus |
|
|
14,359 | 14,359 | 14,359 | 14,359 | 14,359 |
 | 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 |
|
|
17,389 | 17,389 | 18,389 | 18,389 | 17,589 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
15,394 | 16,211 | 16,054 | 11,434 | 16,462 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
7,696 | 8,878 | 8,411 | 7,970 | 4,706 |
 | - Profit after tax undistributed this period |
|
|
7,698 | 7,333 | 7,643 | 3,464 | 11,757 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
40,404 | 43,584 | 46,147 | 45,812 | 47,101 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
430,474 | 417,764 | 405,537 | 369,253 | 353,444 |
There is no report.
|
|