|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
221,648 | 281,656 | 342,024 | 350,172 | 354,290 |
 | I. Cash and cash equivalents |
|
|
76,190 | 66,729 | 97,139 | 110,178 | 126,878 |
 | 1. Cash |
|
|
26,190 | 36,397 | 56,477 | 60,178 | 86,878 |
 | 2. Cash equivalents |
|
|
50,000 | 30,332 | 40,662 | 50,000 | 40,000 |
 | II. Short-term financial investments |
|
|
30,000 | 20,000 | 30,191 | 30,000 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
30,000 | 20,000 | 30,191 | 30,000 | |
 | III. Short-term receivables |
|
|
89,993 | 120,533 | 135,812 | 122,663 | 131,146 |
 | 1. Short-term receivables of customers |
|
|
88,334 | 119,647 | 131,590 | 117,115 | 127,387 |
 | 2. Prepayments to suppliers |
|
|
1,738 | 541 | 2,957 | 4,700 | 3,102 |
 | 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 |
|
|
401 | 737 | 1,536 | 847 | 657 |
 | 7. Provision for doubtful short-term receivables |
|
|
-479 | -392 | -271 | | |
 | IV. Inventories |
|
|
25,081 | 65,161 | 60,611 | 64,417 | 95,806 |
 | 1. Inventories |
|
|
25,802 | 65,744 | 61,028 | 66,717 | 100,682 |
 | 2. Provision for decline in value of inventories |
|
|
-720 | -583 | -417 | -2,299 | -4,876 |
 | V. Other current assets |
|
|
384 | 9,233 | 18,271 | 22,914 | 460 |
 | 1. Short-term prepaid expenses |
|
|
99 | 112 | 143 | 210 | 219 |
 | 2. Deductible VAT |
|
|
285 | 9,121 | 18,028 | 22,363 | 28 |
 | 3. Taxes and the State Receivables |
|
|
| | 101 | 342 | 213 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
90,966 | 86,375 | 82,025 | 101,159 | 68,340 |
 | 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 |
|
|
80,678 | 76,355 | 64,323 | 74,061 | 53,530 |
 | 1. Tangible fixed assets |
|
|
80,678 | 76,355 | 64,323 | 74,061 | 51,925 |
 | - Cost |
|
|
399,515 | 424,449 | 444,554 | 484,038 | 489,616 |
 | - Accumulated depreciation |
|
|
-318,837 | -348,094 | -380,231 | -409,977 | -437,690 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | 1,605 |
 | - Cost |
|
|
168 | 168 | 168 | 168 | 2,269 |
 | - Accumulated depreciation |
|
|
-168 | -168 | -168 | -168 | -664 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,079 | 797 | 9,098 | 9,777 | 480 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,079 | 797 | 9,098 | 9,777 | 480 |
 | IV. Long-term financial investments |
|
|
150 | 150 | 150 | 150 | 150 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
150 | 150 | 150 | 150 | 150 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
9,059 | 9,074 | 8,454 | 17,170 | 14,180 |
 | 1. Long-term prepaid expenses |
|
|
9,059 | 9,074 | 8,454 | 17,170 | 14,180 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
312,614 | 368,031 | 424,049 | 451,331 | 422,630 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
195,495 | 251,537 | 280,651 | 301,138 | 306,447 |
 | I. Current liabilities |
|
|
185,650 | 242,352 | 272,126 | 293,261 | 298,909 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
94,809 | 137,528 | 131,221 | 142,886 | 144,949 |
 | 4. Advances from customers |
|
|
114 | 3,387 | 90 | 1,564 | 1,916 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,890 | 2,434 | 7,000 | 4,176 | 5,534 |
 | 6. Payables to employees |
|
|
63,848 | 66,741 | 90,445 | 89,826 | 71,580 |
 | 7. Short-term accrued expenses |
|
|
256 | 875 | 1,823 | 921 | 1,579 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
8,645 | 10,597 | 9,539 | 9,378 | 13,913 |
 | 12. Provision for short term payables |
|
|
8,424 | 2,169 | 856 | 870 | 1,415 |
 | 13. Bonus and welfare fund |
|
|
4,664 | 18,621 | 31,154 | 43,639 | 58,024 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
9,846 | 9,185 | 8,524 | 7,877 | 7,538 |
 | 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 |
|
|
8,893 | 8,554 | 8,216 | 7,877 | 7,538 |
 | 12. Development fund of science and technology |
|
|
953 | 631 | 309 | | |
 | B. OWNER'S EQUITY |
|
|
117,118 | 116,494 | 143,398 | 150,193 | 116,183 |
 | I. ShareHolder's equity |
|
|
117,118 | 116,494 | 143,398 | 150,193 | 116,183 |
 | 1. Owner's investment capital |
|
|
37,000 | 37,000 | 37,000 | 37,000 | 37,000 |
 | 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 |
|
|
3,512 | 3,512 | 3,512 | 3,512 | 3,512 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
76,606 | 75,982 | 102,886 | 109,681 | 75,671 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
29,815 | 42,177 | 37,000 | 37,000 | |
 | - Profit after tax undistributed this period |
|
|
46,792 | 33,805 | 65,886 | 72,681 | 75,671 |
 | 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 |
|
|
312,614 | 368,031 | 424,049 | 451,331 | 422,630 |
There is no report.
|
|