|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,186 | 43,457 | 60,566 | 76,641 | 89,115 |
 | I. Cash and cash equivalents |
|
|
22,263 | 187 | 42 | 20 | 4,566 |
 | 1. Cash |
|
|
63 | 187 | 42 | 20 | 66 |
 | 2. Cash equivalents |
|
|
22,200 | | | | 4,500 |
 | II. Short-term financial investments |
|
|
| 27,800 | 55,550 | 73,366 | 79,405 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 27,800 | 55,550 | 73,366 | 79,405 |
 | III. Short-term receivables |
|
|
3,918 | 15,470 | 4,974 | 3,253 | 5,143 |
 | 1. Short-term receivables of customers |
|
|
3,710 | 14,631 | 3,726 | 1,128 | 4,029 |
 | 2. Prepayments to suppliers |
|
|
89 | 198 | 154 | 182 | 105 |
 | 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 |
|
|
119 | 640 | 1,094 | 1,943 | 1,010 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
| | | | |
 | 1. Inventories |
|
|
| | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
5 | | 1 | 1 | 1 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
5 | | 1 | 1 | 1 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
149,052 | 142,050 | 136,436 | 130,752 | 129,452 |
 | 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 |
|
|
147,203 | 141,513 | 135,902 | 130,215 | 126,000 |
 | 1. Tangible fixed assets |
|
|
147,203 | 141,513 | 135,902 | 130,215 | 126,000 |
 | - Cost |
|
|
187,585 | 187,585 | 187,658 | 187,658 | 189,381 |
 | - Accumulated depreciation |
|
|
-40,382 | -46,072 | -51,756 | -57,443 | -63,382 |
 | 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 |
|
|
300 | 367 | 342 | 378 | 3,112 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
300 | 367 | 342 | 378 | 3,112 |
 | 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 |
|
|
1,549 | 169 | 192 | 158 | 340 |
 | 1. Long-term prepaid expenses |
|
|
1,446 | 54 | 80 | 47 | 228 |
 | 2. Deferred income tax assets |
|
|
103 | 115 | 112 | 112 | 112 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
175,239 | 185,507 | 197,002 | 207,392 | 218,567 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,056 | 6,037 | 6,193 | 6,803 | 7,142 |
 | I. Current liabilities |
|
|
5,756 | 5,737 | 5,893 | 6,503 | 6,842 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
752 | 42 | 33 | 33 | 424 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,192 | 1,718 | 1,858 | 2,696 | 2,685 |
 | 6. Payables to employees |
|
|
183 | 167 | 183 | 201 | 206 |
 | 7. Short-term accrued expenses |
|
|
2,441 | 2,451 | 2,392 | 2,236 | 2,236 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
15 | 20 | 23 | 30 | 33 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,173 | 1,340 | 1,403 | 1,306 | 1,258 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
300 | 300 | 300 | 300 | 300 |
 | 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 |
|
|
300 | 300 | 300 | 300 | 300 |
 | 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 |
|
|
169,182 | 179,470 | 190,810 | 200,590 | 211,424 |
 | I. ShareHolder's equity |
|
|
169,182 | 179,470 | 190,810 | 200,590 | 211,424 |
 | 1. Owner's investment capital |
|
|
107,923 | 107,923 | 107,923 | 107,923 | 107,923 |
 | 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 |
|
|
34,158 | 42,181 | 51,328 | 60,482 | 70,149 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
27,102 | 29,366 | 31,559 | 32,185 | 33,353 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
27,102 | 29,366 | 31,559 | 32,185 | 33,353 |
 | 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 |
|
|
175,239 | 185,507 | 197,002 | 207,392 | 218,567 |
There is no report.
|
|