|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
274,280 | 93,595 | 88,493 | 93,369 | 98,321 |
 | I. Cash and cash equivalents |
|
|
173,096 | 59,048 | 37,876 | 13,086 | 15,073 |
 | 1. Cash |
|
|
73,096 | 6,048 | 5,376 | 10,586 | 7,073 |
 | 2. Cash equivalents |
|
|
100,000 | 53,000 | 32,500 | 2,500 | 8,000 |
 | II. Short-term financial investments |
|
|
| | 15,000 | 32,726 | 32,214 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 15,000 | 32,726 | 32,214 |
 | III. Short-term receivables |
|
|
96,830 | 29,710 | 30,503 | 42,392 | 47,396 |
 | 1. Short-term receivables of customers |
|
|
24,437 | 25,686 | 27,183 | 25,146 | 28,182 |
 | 2. Prepayments to suppliers |
|
|
490 | 1,360 | 128 | 105 | 285 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
67,700 | | | | |
 | 6. Other short-term receivables |
|
|
4,988 | 3,701 | 4,213 | 18,153 | 19,987 |
 | 7. Provision for doubtful short-term receivables |
|
|
-786 | -1,037 | -1,021 | -1,013 | -1,058 |
 | IV. Inventories |
|
|
3,841 | 3,645 | 3,742 | 3,776 | 2,843 |
 | 1. Inventories |
|
|
3,841 | 3,645 | 3,742 | 3,776 | 2,843 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
514 | 1,193 | 1,372 | 1,388 | 795 |
 | 1. Short-term prepaid expenses |
|
|
514 | 533 | 1,002 | 1,284 | 795 |
 | 2. Deductible VAT |
|
|
| | 369 | | |
 | 3. Taxes and the State Receivables |
|
|
| 660 | | 104 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
33,283 | 28,694 | 26,621 | 22,268 | 18,330 |
 | I. Long-term receivables |
|
|
7,502 | 6,266 | 5,079 | 3,941 | 2,853 |
 | 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 |
|
|
7,502 | 6,266 | 5,079 | 3,941 | 2,853 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
25,153 | 22,187 | 20,962 | 17,550 | 15,095 |
 | 1. Tangible fixed assets |
|
|
25,153 | 22,187 | 20,962 | 17,550 | 15,095 |
 | - Cost |
|
|
69,998 | 71,436 | 74,535 | 75,565 | 76,339 |
 | - Accumulated depreciation |
|
|
-44,845 | -49,248 | -53,573 | -58,015 | -61,244 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - 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 |
|
|
| | | | |
 | 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 |
|
|
627 | 240 | 580 | 776 | 382 |
 | 1. Long-term prepaid expenses |
|
|
627 | 240 | 580 | 776 | 382 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
307,563 | 122,289 | 115,114 | 115,637 | 116,651 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
166,054 | 27,367 | 20,321 | 20,897 | 21,599 |
 | I. Current liabilities |
|
|
104,427 | 19,629 | 13,873 | 15,739 | 17,730 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
16,790 | 1,290 | 1,290 | 1,290 | 1,290 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,867 | 2,527 | 1,357 | 7,812 | 6,340 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
52,362 | 296 | 22 | 425 | 1,108 |
 | 6. Payables to employees |
|
|
5,831 | 4,918 | 387 | | 2,431 |
 | 7. Short-term accrued expenses |
|
|
2,572 | 41 | 35 | 30 | 24 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
17,316 | 1,311 | 1,193 | 1,200 | 1,244 |
 | 12. Provision for short term payables |
|
|
154 | 154 | 154 | 154 | 154 |
 | 13. Bonus and welfare fund |
|
|
535 | 9,092 | 9,435 | 4,829 | 5,139 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
61,627 | 7,738 | 6,448 | 5,158 | 3,869 |
 | 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 |
|
|
61,627 | 7,738 | 6,448 | 5,158 | 3,869 |
 | 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 |
|
|
141,509 | 94,922 | 94,793 | 94,740 | 95,052 |
 | I. ShareHolder's equity |
|
|
141,509 | 94,922 | 94,793 | 94,740 | 95,052 |
 | 1. Owner's investment capital |
|
|
68,000 | 68,000 | 68,000 | 68,000 | 68,000 |
 | 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 |
|
|
507 | 22,028 | 22,209 | 22,375 | 22,529 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
73,002 | 4,894 | 4,584 | 4,365 | 4,523 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,265 | 1,268 | 1,270 | 1,272 | 1,276 |
 | - Profit after tax undistributed this period |
|
|
71,737 | 3,626 | 3,314 | 3,093 | 3,246 |
 | 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 |
|
|
307,563 | 122,289 | 115,114 | 115,637 | 116,651 |
There is no report.
|
|