|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
107,746 | 96,917 | 96,221 | 101,976 | 106,296 |
 | I. Cash and cash equivalents |
|
|
3,403 | 2,145 | 8,345 | 6,564 | 4,702 |
 | 1. Cash |
|
|
3,403 | 2,145 | 8,345 | 6,564 | 4,702 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | 5,000 | 13,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 5,000 | 13,500 |
 | III. Short-term receivables |
|
|
98,626 | 91,766 | 87,134 | 89,422 | 87,615 |
 | 1. Short-term receivables of customers |
|
|
107,681 | 103,072 | 97,953 | 100,041 | 97,470 |
 | 2. Prepayments to suppliers |
|
|
2,694 | 912 | 893 | 1,129 | 1,208 |
 | 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 |
|
|
280 | 116 | 623 | 587 | 1,272 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,029 | -12,335 | -12,335 | -12,335 | -12,335 |
 | IV. Inventories |
|
|
4,991 | 2,813 | 672 | 873 | 380 |
 | 1. Inventories |
|
|
4,991 | 2,813 | 672 | 873 | 380 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
726 | 194 | 69 | 117 | 98 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
659 | 135 | | 24 | |
 | 3. Taxes and the State Receivables |
|
|
67 | 58 | 69 | 93 | 98 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,824 | 12,484 | 12,519 | 10,096 | 9,852 |
 | 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 |
|
|
11,098 | 10,690 | 7,050 | 5,699 | 4,362 |
 | 1. Tangible fixed assets |
|
|
11,098 | 10,690 | 7,050 | 5,699 | 4,362 |
 | - Cost |
|
|
55,690 | 57,242 | 25,544 | 25,031 | 25,031 |
 | - Accumulated depreciation |
|
|
-44,591 | -46,552 | -18,494 | -19,332 | -20,670 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | 3,600 | 2,647 | 1,819 |
 | - Cost |
|
|
| | 33,648 | 29,634 | 29,634 |
 | - Accumulated depreciation |
|
|
| | -30,048 | -26,987 | -27,815 |
 | IV. Long-term assets in progress |
|
|
511 | 631 | 631 | 631 | 1,169 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
511 | 631 | 631 | 631 | 1,169 |
 | IV. Long-term financial investments |
|
|
760 | 760 | 760 | 760 | 2,209 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | 2,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -251 |
 | 5. Investments holding until maturity |
|
|
760 | 760 | 760 | 760 | 460 |
 | V. Total other long-term assets |
|
|
454 | 402 | 478 | 359 | 292 |
 | 1. Long-term prepaid expenses |
|
|
454 | 402 | 478 | 359 | 292 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
120,570 | 109,401 | 108,741 | 112,072 | 116,148 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
39,257 | 22,140 | 14,818 | 12,934 | 11,358 |
 | I. Current liabilities |
|
|
34,882 | 18,382 | 12,198 | 10,932 | 11,176 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
19,859 | 7,398 | 1,663 | 610 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,696 | 3,428 | 1,804 | 2,238 | 2,194 |
 | 4. Advances from customers |
|
|
50 | | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
2,252 | 1,587 | 2,689 | 2,269 | 1,452 |
 | 6. Payables to employees |
|
|
2,439 | 2,131 | 1,518 | 1,387 | 2,540 |
 | 7. Short-term accrued expenses |
|
|
20 | 20 | 357 | 35 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
202 | 159 | | | |
 | 11. Other short-term payables |
|
|
986 | 1,028 | 934 | 965 | 947 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,378 | 2,629 | 3,232 | 3,429 | 4,043 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,375 | 3,759 | 2,620 | 2,002 | 182 |
 | 1. Long-term payables to sellers |
|
|
| | 180 | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| 100 | | 172 | 182 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,269 | 3,659 | 2,439 | 1,829 | |
 | 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 |
|
|
106 | | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
81,313 | 87,261 | 93,923 | 99,138 | 104,790 |
 | I. ShareHolder's equity |
|
|
81,313 | 87,261 | 93,923 | 99,138 | 104,790 |
 | 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
 | 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 |
|
|
15,122 | 16,397 | 17,649 | 18,959 | 20,196 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
36,191 | 40,864 | 46,274 | 50,179 | 54,594 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
23,153 | 28,135 | 33,178 | 38,359 | 43,178 |
 | - Profit after tax undistributed this period |
|
|
13,038 | 12,729 | 13,096 | 11,820 | 11,416 |
 | 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 |
|
|
120,570 | 109,401 | 108,741 | 112,072 | 116,148 |
There is no report.
|
|