|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
114,765 | 137,226 | 153,169 | 173,019 | 196,212 |
 | I. Cash and cash equivalents |
|
|
25,559 | 27,017 | 39,765 | 52,629 | 83,691 |
 | 1. Cash |
|
|
13,559 | 24,017 | 39,765 | 51,429 | 73,691 |
 | 2. Cash equivalents |
|
|
12,000 | 3,000 | | 1,200 | 10,000 |
 | II. Short-term financial investments |
|
|
| 15,000 | 15,000 | 15,695 | 11,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 15,000 | 15,000 | 15,695 | 11,000 |
 | III. Short-term receivables |
|
|
45,182 | 42,056 | 48,317 | 49,903 | 50,392 |
 | 1. Short-term receivables of customers |
|
|
38,551 | 37,403 | 36,203 | 41,761 | 41,911 |
 | 2. Prepayments to suppliers |
|
|
1,397 | 1,675 | 2,405 | 4,118 | 4,467 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,306 | 74 | | | |
 | 6. Other short-term receivables |
|
|
4,351 | 2,946 | 9,752 | 4,066 | 4,056 |
 | 7. Provision for doubtful short-term receivables |
|
|
-423 | -42 | -42 | -42 | -42 |
 | IV. Inventories |
|
|
40,290 | 48,423 | 47,427 | 51,071 | 47,617 |
 | 1. Inventories |
|
|
43,825 | 52,919 | 52,549 | 56,954 | 54,173 |
 | 2. Provision for decline in value of inventories |
|
|
-3,536 | -4,497 | -5,121 | -5,883 | -6,557 |
 | V. Other current assets |
|
|
3,735 | 4,730 | 2,660 | 3,720 | 3,513 |
 | 1. Short-term prepaid expenses |
|
|
8 | 77 | 79 | 52 | 77 |
 | 2. Deductible VAT |
|
|
3,103 | 3,071 | 1,496 | 2,542 | 2,460 |
 | 3. Taxes and the State Receivables |
|
|
623 | 1,581 | 1,085 | 1,126 | 976 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
77,842 | 70,606 | 68,959 | 67,914 | 79,056 |
 | 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 |
|
|
76,450 | 69,451 | 67,995 | 66,352 | 77,056 |
 | 1. Tangible fixed assets |
|
|
76,070 | 69,140 | 67,753 | 66,179 | 76,952 |
 | - Cost |
|
|
214,710 | 219,964 | 230,238 | 241,588 | 261,511 |
 | - Accumulated depreciation |
|
|
-138,640 | -150,824 | -162,485 | -175,409 | -184,559 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
380 | 311 | 242 | 173 | 104 |
 | - Cost |
|
|
736 | 736 | 736 | 736 | 736 |
 | - Accumulated depreciation |
|
|
-355 | -424 | -494 | -563 | -632 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 99 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 99 |
 | IV. Long-term financial investments |
|
|
174 | 174 | 174 | 174 | 174 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
174 | 174 | 174 | 174 | 174 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,218 | 981 | 790 | 1,388 | 1,728 |
 | 1. Long-term prepaid expenses |
|
|
581 | 591 | 504 | 823 | 1,264 |
 | 2. Deferred income tax assets |
|
|
637 | 390 | 286 | 564 | 464 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
192,607 | 207,832 | 222,129 | 240,932 | 275,268 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
56,102 | 52,146 | 47,891 | 50,012 | 60,539 |
 | I. Current liabilities |
|
|
48,102 | 52,146 | 47,891 | 50,012 | 60,539 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,292 | | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
14,778 | 23,995 | 22,367 | 23,749 | 26,044 |
 | 4. Advances from customers |
|
|
4,660 | 2,798 | 1,299 | 2,168 | 1,187 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,885 | 3,851 | 4,956 | 5,277 | 10,030 |
 | 6. Payables to employees |
|
|
17,165 | 20,056 | 17,567 | 17,196 | 21,292 |
 | 7. Short-term accrued expenses |
|
|
497 | 216 | 204 | 487 | 592 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
805 | 783 | 1,058 | 694 | 953 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
20 | 446 | 441 | 441 | 441 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,000 | | | | |
 | 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 |
|
|
8,000 | | | | |
 | 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 |
|
|
136,505 | 155,686 | 174,237 | 190,920 | 214,729 |
 | I. ShareHolder's equity |
|
|
136,505 | 155,686 | 174,237 | 190,920 | 214,729 |
 | 1. Owner's investment capital |
|
|
41,351 | 41,351 | 41,351 | 41,351 | 41,351 |
 | 2. Share capital surplus |
|
|
10,395 | 10,395 | 10,395 | 10,395 | 10,395 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-550 | -550 | -550 | -550 | -550 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
55,942 | 67,541 | 87,363 | 104,938 | 119,567 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
29,368 | 36,950 | 35,678 | 34,787 | 43,966 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,095 | -472 | | | |
 | - Profit after tax undistributed this period |
|
|
27,273 | 37,422 | 35,678 | 34,787 | 43,966 |
 | 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 |
|
|
192,607 | 207,832 | 222,129 | 240,932 | 275,268 |
There is no report.
|
|