|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
112,441 | 122,350 | 153,510 | 189,187 | 166,334 |
 | I. Cash and cash equivalents |
|
|
4,489 | 4,458 | 18,335 | 16,714 | 9,198 |
 | 1. Cash |
|
|
885 | 1,258 | 18,335 | 10,714 | 7,198 |
 | 2. Cash equivalents |
|
|
3,604 | 3,200 | | 6,000 | 2,000 |
 | II. Short-term financial investments |
|
|
500 | 3,000 | 500 | 14,500 | 6,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
500 | 3,000 | 500 | 14,500 | 6,000 |
 | III. Short-term receivables |
|
|
72,584 | 81,530 | 92,504 | 110,237 | 105,928 |
 | 1. Short-term receivables of customers |
|
|
36,064 | 23,517 | 32,850 | 34,275 | 36,924 |
 | 2. Prepayments to suppliers |
|
|
56 | 2,217 | 1,226 | 12,394 | 7,633 |
 | 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 |
|
|
40,215 | 59,546 | 62,177 | 67,318 | 65,121 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,750 | -3,750 | -3,750 | -3,750 | -3,750 |
 | IV. Inventories |
|
|
27,913 | 26,631 | 35,304 | 40,533 | 37,457 |
 | 1. Inventories |
|
|
27,913 | 26,631 | 35,304 | 40,533 | 37,457 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
6,955 | 6,731 | 6,868 | 7,203 | 7,750 |
 | 1. Short-term prepaid expenses |
|
|
| 6,605 | | | |
 | 2. Deductible VAT |
|
|
6,866 | | 6,742 | 7,114 | 7,661 |
 | 3. Taxes and the State Receivables |
|
|
89 | 126 | 126 | 89 | 89 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
18,945 | 18,644 | 19,827 | 19,519 | 17,357 |
 | I. Long-term receivables |
|
|
| | 1,000 | 1,000 | |
 | 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 |
|
|
| | 1,000 | 1,000 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,675 | 4,366 | 4,058 | 3,749 | 3,447 |
 | 1. Tangible fixed assets |
|
|
1,592 | 1,284 | 975 | 666 | 365 |
 | - Cost |
|
|
16,090 | 14,923 | 14,447 | 14,024 | 14,024 |
 | - Accumulated depreciation |
|
|
-14,498 | -13,640 | -13,472 | -13,357 | -13,659 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,083 | 3,083 | 3,083 | 3,083 | 3,083 |
 | - Cost |
|
|
3,083 | 3,083 | 3,083 | 3,083 | 3,083 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
14,270 | 14,270 | 14,770 | 14,770 | 13,910 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
10,800 | 10,800 | 10,800 | 10,800 | 10,800 |
 | 3. Other investments in equity instruments |
|
|
4,500 | 4,500 | 4,500 | 4,500 | 4,500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,030 | -1,030 | -1,030 | -1,030 | -1,390 |
 | 5. Investments holding until maturity |
|
|
| | 500 | 500 | |
 | V. Total other long-term assets |
|
|
| 8 | | | |
 | 1. Long-term prepaid expenses |
|
|
| 8 | | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
131,386 | 140,994 | 173,337 | 208,706 | 183,690 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
81,538 | 91,111 | 123,383 | 158,425 | 133,673 |
 | I. Current liabilities |
|
|
81,538 | 91,111 | 123,383 | 158,425 | 133,673 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
59,924 | 66,749 | 82,573 | 93,927 | 97,484 |
 | 4. Advances from customers |
|
|
277 | 3,205 | 19,064 | 43,778 | 15,178 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,220 | 1,617 | 778 | 627 | 927 |
 | 6. Payables to employees |
|
|
266 | 161 | 61 | 336 | 363 |
 | 7. Short-term accrued expenses |
|
|
1,377 | 1,343 | 1,343 | 1,440 | 1,719 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
57 | 54 | 99 | 38 | |
 | 11. Other short-term payables |
|
|
18,267 | 17,830 | 19,308 | 18,118 | 17,840 |
 | 12. Provision for short term payables |
|
|
| | 156 | | |
 | 13. Bonus and welfare fund |
|
|
150 | 153 | | 160 | 162 |
 | 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 |
|
|
49,848 | 49,883 | 49,954 | 50,281 | 50,017 |
 | I. ShareHolder's equity |
|
|
49,848 | 49,883 | 49,954 | 50,281 | 50,017 |
 | 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
 | 2. Share capital surplus |
|
|
758 | 758 | 758 | 758 | 758 |
 | 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 |
|
|
3,227 | 3,227 | 3,227 | 3,227 | 3,227 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
5,863 | 5,897 | 5,969 | 6,295 | 6,032 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,561 | 5,863 | 5,897 | 5,969 | 5,495 |
 | - Profit after tax undistributed this period |
|
|
301 | 35 | 71 | 327 | 537 |
 | 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 |
|
|
131,386 | 140,994 | 173,337 | 208,706 | 183,690 |
There is no report.
|
|