|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
185,201 | 194,970 | 220,515 | 153,290 | 190,386 |
 | I. Cash and cash equivalents |
|
|
41,175 | 22,063 | 3,140 | 30,270 | 109,515 |
 | 1. Cash |
|
|
13,605 | 22,063 | 3,140 | 30,270 | 109,515 |
 | 2. Cash equivalents |
|
|
27,570 | | | | |
 | II. Short-term financial investments |
|
|
16,500 | 40,000 | 80,000 | 58,000 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
16,500 | 40,000 | 80,000 | 58,000 | |
 | III. Short-term receivables |
|
|
64,173 | 37,054 | 46,971 | 13,614 | 34,963 |
 | 1. Short-term receivables of customers |
|
|
47,193 | 35,171 | 31,439 | 29,795 | 52,043 |
 | 2. Prepayments to suppliers |
|
|
22,732 | 8,001 | 3,303 | 2,716 | 765 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
277 | 277 | 12,500 | | |
 | 6. Other short-term receivables |
|
|
3,549 | 3,040 | 1,642 | 1,658 | 1,986 |
 | 7. Provision for doubtful short-term receivables |
|
|
-9,578 | -9,435 | -1,913 | -20,555 | -19,832 |
 | IV. Inventories |
|
|
52,475 | 85,618 | 81,899 | 44,697 | 38,183 |
 | 1. Inventories |
|
|
57,355 | 90,084 | 86,310 | 51,294 | 44,299 |
 | 2. Provision for decline in value of inventories |
|
|
-4,880 | -4,465 | -4,411 | -6,597 | -6,116 |
 | V. Other current assets |
|
|
10,878 | 10,235 | 8,504 | 6,708 | 7,724 |
 | 1. Short-term prepaid expenses |
|
|
625 | 506 | 1,188 | 169 | 125 |
 | 2. Deductible VAT |
|
|
10,252 | 9,729 | 6,174 | 6,539 | 7,596 |
 | 3. Taxes and the State Receivables |
|
|
| | 1,142 | | 3 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
34,280 | 96,718 | 84,410 | 69,849 | 70,019 |
 | 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 |
|
|
32,682 | 52,666 | 52,897 | 38,147 | 23,766 |
 | 1. Tangible fixed assets |
|
|
30,442 | 50,452 | 50,709 | 35,985 | 21,630 |
 | - Cost |
|
|
105,705 | 137,173 | 151,796 | 151,453 | 151,030 |
 | - Accumulated depreciation |
|
|
-75,264 | -86,721 | -101,087 | -115,468 | -129,400 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,240 | 2,214 | 2,188 | 2,162 | 2,136 |
 | - Cost |
|
|
2,266 | 2,266 | 2,266 | 2,266 | 2,266 |
 | - Accumulated depreciation |
|
|
-26 | -52 | -78 | -104 | -130 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,598 | 14,049 | 1,493 | 1,480 | 3,088 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,598 | 14,049 | 1,493 | 1,480 | 3,088 |
 | IV. Long-term financial investments |
|
|
| 30,003 | 30,003 | 30,003 | 43,003 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| 30,003 | 30,003 | 30,003 | 30,003 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 13,000 |
 | V. Total other long-term assets |
|
|
| | 18 | 219 | 161 |
 | 1. Long-term prepaid expenses |
|
|
| | 18 | 219 | 161 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
219,481 | 291,688 | 304,925 | 223,139 | 260,404 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
123,470 | 162,699 | 157,582 | 75,430 | 97,732 |
 | I. Current liabilities |
|
|
122,374 | 161,779 | 156,662 | 74,905 | 97,208 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
53,124 | 73,960 | 86,668 | 37,454 | 51,826 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
21,591 | 22,705 | 19,959 | 8,161 | 18,367 |
 | 4. Advances from customers |
|
|
1,789 | 2,750 | 3,806 | 4,271 | 1,746 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,815 | 9,885 | 5,798 | 370 | 1,085 |
 | 6. Payables to employees |
|
|
17,778 | 22,145 | 13,066 | 17,317 | 10,027 |
 | 7. Short-term accrued expenses |
|
|
721 | 50 | 944 | 73 | 406 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
900 | 4,283 | 4,069 | 2,324 | 6,159 |
 | 12. Provision for short term payables |
|
|
20,630 | 25,976 | 22,326 | 4,913 | 7,570 |
 | 13. Bonus and welfare fund |
|
|
25 | 25 | 25 | 22 | 22 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,097 | 920 | 920 | 524 | 524 |
 | 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 |
|
|
1,097 | 920 | 920 | 524 | 524 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
96,011 | 128,989 | 147,343 | 147,709 | 162,672 |
 | I. ShareHolder's equity |
|
|
96,011 | 128,989 | 147,343 | 147,709 | 162,672 |
 | 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 |
|
|
6,756 | 6,756 | 6,756 | 6,756 | 6,756 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
59,255 | 92,233 | 110,587 | 110,953 | 125,916 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
37,610 | 59,255 | 89,233 | 110,587 | 110,953 |
 | - Profit after tax undistributed this period |
|
|
21,645 | 32,979 | 21,354 | 366 | 14,963 |
 | 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 |
|
|
219,481 | 291,688 | 304,925 | 223,139 | 260,404 |
There is no report.
|
|