|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
232,557 | 250,674 | 281,194 | 281,580 | 278,106 |
 | I. Cash and cash equivalents |
|
|
18,487 | 3,120 | 893 | 1,076 | 14,114 |
 | 1. Cash |
|
|
18,487 | 3,120 | 893 | 1,076 | 14,114 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
189 | 189 | | | 3,064 |
 | 1. Trading securities |
|
|
189 | 189 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 3,064 |
 | III. Short-term receivables |
|
|
117,061 | 137,957 | 158,219 | 149,107 | 146,369 |
 | 1. Short-term receivables of customers |
|
|
119,317 | 147,228 | 170,730 | 157,056 | 148,519 |
 | 2. Prepayments to suppliers |
|
|
10,188 | 6,619 | 1,910 | 5,738 | 2,689 |
 | 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 |
|
|
9,020 | 5,574 | 7,042 | 7,777 | 16,626 |
 | 7. Provision for doubtful short-term receivables |
|
|
-21,464 | -21,464 | -21,464 | -21,464 | -21,464 |
 | IV. Inventories |
|
|
93,613 | 105,244 | 119,365 | 129,131 | 112,799 |
 | 1. Inventories |
|
|
93,613 | 105,244 | 119,365 | 129,131 | 112,799 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,207 | 4,163 | 2,717 | 2,267 | 1,760 |
 | 1. Short-term prepaid expenses |
|
|
138 | | | | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
3,069 | 4,163 | 2,717 | 2,267 | 1,760 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
104,906 | 108,186 | 88,578 | 59,610 | 51,427 |
 | 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 |
|
|
74,164 | 77,260 | 70,563 | 59,247 | 51,292 |
 | 1. Tangible fixed assets |
|
|
74,164 | 75,272 | 69,298 | 58,705 | 48,052 |
 | - Cost |
|
|
189,185 | 195,889 | 172,620 | 169,263 | 171,680 |
 | - Accumulated depreciation |
|
|
-115,021 | -120,617 | -103,322 | -110,558 | -123,629 |
 | 2. Fixed assets of financial leasing |
|
|
| 1,987 | 1,265 | 542 | 3,241 |
 | - Cost |
|
|
| 1,987 | 1,987 | 1,987 | 3,241 |
 | - Accumulated depreciation |
|
|
| | -723 | -1,445 | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
139 | 139 | 139 | 139 | 139 |
 | - Accumulated depreciation |
|
|
-139 | -139 | -139 | -139 | -139 |
 | 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 |
|
|
30,742 | 30,726 | 17,608 | 100 | 100 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
30,642 | 30,626 | 17,508 | | |
 | 3. Other investments in equity instruments |
|
|
100 | 100 | 100 | 100 | 100 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
| 200 | 407 | 262 | 35 |
 | 1. Long-term prepaid expenses |
|
|
| 200 | 407 | 262 | 35 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
337,462 | 358,859 | 369,772 | 341,190 | 329,533 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
250,395 | 270,397 | 281,939 | 251,814 | 238,148 |
 | I. Current liabilities |
|
|
232,104 | 246,590 | 255,816 | 238,121 | 229,652 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
128,751 | 143,984 | 169,087 | 112,263 | 91,863 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
72,222 | 68,360 | 69,316 | 93,898 | 86,797 |
 | 4. Advances from customers |
|
|
11,911 | 11,990 | 7,156 | 20,327 | 38,182 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,794 | 230 | 330 | 262 | 378 |
 | 6. Payables to employees |
|
|
5,821 | 7,108 | 4,323 | 5,882 | 8,221 |
 | 7. Short-term accrued expenses |
|
|
| | 373 | 259 | 82 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
276 | 184 | 81 | 326 | 67 |
 | 11. Other short-term payables |
|
|
10,048 | 13,508 | 3,924 | 3,679 | 2,838 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,281 | 1,226 | 1,226 | 1,226 | 1,226 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
18,291 | 23,807 | 26,124 | 13,693 | 8,495 |
 | 1. Long-term payables to sellers |
|
|
8,048 | 8,048 | 20,781 | 3,634 | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
3,156 | 3,185 | 2,857 | 2,942 | 2,957 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
7,088 | 12,574 | 2,487 | 7,117 | 5,539 |
 | 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 |
|
|
87,067 | 88,462 | 87,833 | 89,375 | 91,385 |
 | I. ShareHolder's equity |
|
|
87,067 | 88,462 | 87,833 | 89,375 | 91,385 |
 | 1. Owner's investment capital |
|
|
70,000 | 70,000 | 70,000 | 70,000 | 70,000 |
 | 2. Share capital surplus |
|
|
4,380 | 4,380 | 4,380 | 4,380 | 4,380 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,611 | -2,611 | -2,611 | -2,611 | -2,611 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
11,191 | 11,191 | 11,191 | 11,191 | 11,191 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
430 | 280 | 303 | 303 | 303 |
 | 11. After tax undistributed profit |
|
|
3,677 | 5,222 | 4,570 | 6,113 | 8,122 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5 | 3,677 | 1,550 | 4,570 | 6,113 |
 | - Profit after tax undistributed this period |
|
|
3,672 | 1,545 | 3,020 | 1,543 | 2,010 |
 | 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 |
|
|
337,462 | 358,859 | 369,772 | 341,190 | 329,533 |
There is no report.
|
|