|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
183,263 | 231,914 | 234,679 | 206,983 | 199,598 |
 | I. Cash and cash equivalents |
|
|
14,595 | 21,909 | 16,014 | 12,178 | 4,739 |
 | 1. Cash |
|
|
14,595 | 21,909 | 1,630 | 4,678 | 2,739 |
 | 2. Cash equivalents |
|
|
| | 14,384 | 7,500 | 2,000 |
 | II. Short-term financial investments |
|
|
| | 2,300 | 6,724 | 6,979 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 2,300 | 6,724 | 6,979 |
 | III. Short-term receivables |
|
|
32,674 | 28,174 | 39,386 | 44,081 | 31,651 |
 | 1. Short-term receivables of customers |
|
|
28,362 | 26,531 | 36,946 | 30,042 | 30,062 |
 | 2. Prepayments to suppliers |
|
|
4,260 | 3,056 | 6,215 | 17,756 | 6,000 |
 | 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 |
|
|
1,212 | 1,269 | 271 | 329 | 328 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,159 | -2,683 | -4,046 | -4,046 | -4,739 |
 | IV. Inventories |
|
|
135,755 | 180,656 | 175,892 | 143,838 | 155,445 |
 | 1. Inventories |
|
|
135,755 | 181,537 | 176,772 | 144,037 | 156,887 |
 | 2. Provision for decline in value of inventories |
|
|
| -880 | -880 | -199 | -1,442 |
 | V. Other current assets |
|
|
239 | 1,175 | 1,086 | 162 | 784 |
 | 1. Short-term prepaid expenses |
|
|
228 | 381 | 1,086 | 162 | 784 |
 | 2. Deductible VAT |
|
|
| 794 | | | |
 | 3. Taxes and the State Receivables |
|
|
11 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
77,107 | 89,474 | 79,341 | 72,970 | 62,229 |
 | I. Long-term receivables |
|
|
240 | 257 | 257 | 239 | 240 |
 | 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 |
|
|
240 | 257 | 257 | 239 | 240 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
76,382 | 88,627 | 78,875 | 72,481 | 61,713 |
 | 1. Tangible fixed assets |
|
|
71,545 | 87,304 | 77,817 | 71,687 | 61,163 |
 | - Cost |
|
|
165,545 | 192,887 | 196,344 | 201,653 | 201,977 |
 | - Accumulated depreciation |
|
|
-94,000 | -105,583 | -118,527 | -129,965 | -140,814 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4,837 | 1,323 | 1,058 | 793 | 551 |
 | - Cost |
|
|
5,389 | 2,140 | 2,140 | 2,140 | 2,140 |
 | - Accumulated depreciation |
|
|
-552 | -817 | -1,081 | -1,346 | -1,589 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 473 | | 43 | 121 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 473 | | 43 | 121 |
 | 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 |
|
|
485 | 117 | 209 | 208 | 155 |
 | 1. Long-term prepaid expenses |
|
|
485 | 117 | 209 | 208 | 155 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
260,370 | 321,388 | 314,019 | 279,953 | 261,827 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
81,802 | 135,575 | 124,164 | 96,139 | 77,104 |
 | I. Current liabilities |
|
|
78,992 | 118,930 | 110,571 | 83,831 | 67,499 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
19,137 | 48,935 | 76,025 | 51,701 | 28,854 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
39,303 | 57,450 | 19,406 | 22,220 | 23,641 |
 | 4. Advances from customers |
|
|
9,086 | 218 | 1,129 | 310 | 887 |
 | 5. Taxes and other payables to the State Budget |
|
|
974 | 1,523 | 1,895 | 1,579 | 3,625 |
 | 6. Payables to employees |
|
|
5,579 | 6,112 | 6,937 | 3,521 | 7,224 |
 | 7. Short-term accrued expenses |
|
|
882 | 959 | 1,289 | 75 | 56 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,121 | 992 | 1,075 | 1,109 | 1,036 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,909 | 2,741 | 2,815 | 3,317 | 2,174 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,810 | 16,645 | 13,593 | 12,308 | 9,605 |
 | 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 |
|
|
2,810 | 1,610 | 1,210 | 1,060 | 1,060 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 15,035 | 12,383 | 11,248 | 8,545 |
 | 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 |
|
|
178,568 | 185,813 | 189,855 | 183,814 | 184,723 |
 | I. ShareHolder's equity |
|
|
178,568 | 185,813 | 189,855 | 183,814 | 184,723 |
 | 1. Owner's investment capital |
|
|
98,000 | 98,000 | 98,000 | 98,000 | 98,000 |
 | 2. Share capital surplus |
|
|
51,026 | 51,026 | 51,026 | 51,026 | 51,026 |
 | 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 |
|
|
26,287 | 26,287 | 26,287 | 26,287 | 24,887 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,255 | 10,500 | 14,542 | 8,501 | 10,810 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,500 | 1,900 | 2,000 | 2,000 | |
 | - Profit after tax undistributed this period |
|
|
1,755 | 8,600 | 12,542 | 6,501 | 10,810 |
 | 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 |
|
|
260,370 | 321,388 | 314,019 | 279,953 | 261,827 |
There is no report.
|
|