|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
55,997 | 73,405 | 107,234 | 112,047 | 143,130 |
 | I. Cash and cash equivalents |
|
|
6,515 | 18,913 | 16,416 | 26,008 | 14,994 |
 | 1. Cash |
|
|
6,515 | 18,913 | 16,416 | 26,008 | 14,994 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
63 | 63 | 63 | 63 | 63 |
 | 1. Trading securities |
|
|
63 | 63 | 63 | 63 | 63 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
34,471 | 41,905 | 73,599 | 68,845 | 79,100 |
 | 1. Short-term receivables of customers |
|
|
36,491 | 41,893 | 77,284 | 75,191 | 86,266 |
 | 2. Prepayments to suppliers |
|
|
165 | 3,371 | 1,733 | 175 | 807 |
 | 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 |
|
|
111 | 136 | 155 | 154 | |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,296 | -3,495 | -5,572 | -6,675 | -7,973 |
 | IV. Inventories |
|
|
13,665 | 11,734 | 15,785 | 14,966 | 46,422 |
 | 1. Inventories |
|
|
19,168 | 18,702 | 19,633 | 17,673 | 47,924 |
 | 2. Provision for decline in value of inventories |
|
|
-5,503 | -6,968 | -3,848 | -2,708 | -1,502 |
 | V. Other current assets |
|
|
1,282 | 791 | 1,370 | 2,165 | 2,551 |
 | 1. Short-term prepaid expenses |
|
|
1,282 | 791 | 1,370 | 2,165 | 2,551 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
34,791 | 31,526 | 29,401 | 29,680 | 29,346 |
 | I. Long-term receivables |
|
|
3,431 | 2,079 | 50 | 50 | 50 |
 | 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 |
|
|
6,712 | 6,814 | 50 | 50 | 50 |
 | 6. Provision for doubtful long-term receivables |
|
|
-3,281 | -4,735 | | | |
 | II. Fixed assets |
|
|
30,422 | 27,902 | 27,815 | 28,052 | 27,550 |
 | 1. Tangible fixed assets |
|
|
10,013 | 7,547 | 7,508 | 7,692 | 7,217 |
 | - Cost |
|
|
18,011 | 17,754 | 19,645 | 21,906 | 24,428 |
 | - Accumulated depreciation |
|
|
-7,999 | -10,207 | -12,137 | -14,213 | -17,211 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
20,409 | 20,356 | 20,307 | 20,359 | 20,333 |
 | - Cost |
|
|
20,460 | 20,460 | 20,460 | 20,539 | 20,539 |
 | - Accumulated depreciation |
|
|
-51 | -104 | -153 | -180 | -206 |
 | 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 |
|
|
939 | 1,212 | 1,212 | 1,212 | 1,212 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,231 | 1,212 | 1,212 | 1,212 | 1,212 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-292 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
| 333 | 324 | 366 | 533 |
 | 1. Long-term prepaid expenses |
|
|
| 333 | 324 | 366 | 533 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
90,788 | 104,932 | 136,635 | 141,727 | 172,476 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
18,092 | 23,514 | 43,561 | 44,596 | 70,163 |
 | I. Current liabilities |
|
|
18,092 | 23,514 | 43,561 | 44,596 | 70,103 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,258 | 6,515 | 23,432 | 24,583 | 46,876 |
 | 4. Advances from customers |
|
|
483 | 670 | 98 | 916 | 2 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,714 | 2,740 | 2,390 | 3,167 | 2,767 |
 | 6. Payables to employees |
|
|
5,506 | 12,343 | 14,547 | 14,581 | 19,501 |
 | 7. Short-term accrued expenses |
|
|
126 | 190 | 172 | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,271 | 445 | 597 | 1,260 | 270 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
734 | 613 | 2,323 | 89 | 687 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | 60 |
 | 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 |
|
|
| | | | 60 |
 | 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 |
|
|
72,696 | 81,418 | 93,075 | 97,131 | 102,313 |
 | I. ShareHolder's equity |
|
|
72,696 | 81,418 | 93,075 | 97,131 | 102,313 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 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 |
|
|
9,208 | 11,901 | 17,442 | 26,713 | 31,700 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
2,043 | 2,556 | 3,344 | 4,399 | 5,148 |
 | 11. After tax undistributed profit |
|
|
11,445 | 16,961 | 22,288 | 16,019 | 15,465 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,188 | 1,188 | 1,188 | 1,188 | 1,188 |
 | - Profit after tax undistributed this period |
|
|
10,257 | 15,773 | 21,101 | 14,831 | 14,277 |
 | 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 |
|
|
90,788 | 104,932 | 136,635 | 141,727 | 172,476 |
There is no report.
|
|