|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
116,315 | 194,473 | 189,991 | 156,004 | 217,869 |
 | I. Cash and cash equivalents |
|
|
22,993 | 35,669 | 43,608 | 9,705 | 27,413 |
 | 1. Cash |
|
|
21,230 | 30,669 | 43,608 | 9,705 | 27,413 |
 | 2. Cash equivalents |
|
|
1,763 | 5,000 | | | |
 | II. Short-term financial investments |
|
|
1,151 | 3,047 | 3,169 | 9,529 | 10,370 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,151 | 3,047 | 3,169 | 9,529 | 10,370 |
 | III. Short-term receivables |
|
|
74,365 | 139,525 | 126,079 | 115,126 | 161,157 |
 | 1. Short-term receivables of customers |
|
|
69,147 | 128,932 | 97,332 | 104,316 | 151,166 |
 | 2. Prepayments to suppliers |
|
|
1,880 | 6,074 | 18,120 | 4,698 | 3,019 |
 | 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 |
|
|
4,300 | 5,480 | 11,836 | 7,786 | 8,927 |
 | 7. Provision for doubtful short-term receivables |
|
|
-961 | -961 | -1,209 | -1,673 | -1,954 |
 | IV. Inventories |
|
|
1,617 | 1,447 | 1,974 | 5,451 | 5,801 |
 | 1. Inventories |
|
|
1,617 | 1,447 | 1,974 | 5,451 | 5,801 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
16,188 | 14,785 | 15,161 | 16,193 | 13,128 |
 | 1. Short-term prepaid expenses |
|
|
372 | 1,070 | 472 | 1,075 | 917 |
 | 2. Deductible VAT |
|
|
15,785 | 13,636 | 14,634 | 15,041 | 12,149 |
 | 3. Taxes and the State Receivables |
|
|
31 | 79 | 55 | 77 | 61 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
139,931 | 135,808 | 180,361 | 230,157 | 224,982 |
 | I. Long-term receivables |
|
|
1,272 | 810 | 3,350 | 6,085 | 8,795 |
 | 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 |
|
|
1,272 | 810 | 3,350 | 6,085 | 8,795 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
65,000 | 104,527 | 131,724 | 155,544 | 179,245 |
 | 1. Tangible fixed assets |
|
|
64,472 | 104,121 | 111,004 | 119,780 | 123,894 |
 | - Cost |
|
|
116,661 | 168,982 | 191,443 | 189,041 | 210,871 |
 | - Accumulated depreciation |
|
|
-52,190 | -64,861 | -80,438 | -69,261 | -86,977 |
 | 2. Fixed assets of financial leasing |
|
|
| | 19,971 | 35,209 | 52,879 |
 | - Cost |
|
|
| | 20,000 | 37,502 | 58,031 |
 | - Accumulated depreciation |
|
|
| | -29 | -2,292 | -5,151 |
 | 3. Intangible fixed assets |
|
|
528 | 407 | 748 | 554 | 2,472 |
 | - Cost |
|
|
1,384 | 1,436 | 1,966 | 2,071 | 4,199 |
 | - Accumulated depreciation |
|
|
-856 | -1,030 | -1,218 | -1,517 | -1,727 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
36,773 | 9,116 | 11,563 | 20,142 | 1,291 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
36,773 | 9,116 | 11,563 | 20,142 | 1,291 |
 | IV. Long-term financial investments |
|
|
14,473 | 12,945 | 14,341 | 7,328 | 10,809 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
14,473 | 12,945 | 14,341 | 7,328 | 10,809 |
 | 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 |
|
|
22,413 | 8,410 | 19,383 | 41,058 | 24,841 |
 | 1. Long-term prepaid expenses |
|
|
22,370 | 8,386 | 19,378 | 41,058 | 24,841 |
 | 2. Deferred income tax assets |
|
|
43 | 24 | 5 | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
256,245 | 330,281 | 370,352 | 386,161 | 442,851 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
180,905 | 246,997 | 281,021 | 313,697 | 364,857 |
 | I. Current liabilities |
|
|
165,342 | 184,126 | 203,116 | 204,168 | 278,646 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
45,986 | 62,109 | 77,153 | 84,638 | 175,430 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
99,866 | 93,961 | 92,223 | 87,896 | 66,468 |
 | 4. Advances from customers |
|
|
1,197 | 680 | 890 | 910 | 1,468 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,384 | 5,134 | 9,356 | 7,739 | 9,117 |
 | 6. Payables to employees |
|
|
4,289 | 10,542 | 4,397 | 4,777 | 6,290 |
 | 7. Short-term accrued expenses |
|
|
755 | 5,825 | 14,322 | 13,091 | 14,378 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
953 | | | | |
 | 11. Other short-term payables |
|
|
5,680 | 5,869 | 4,630 | 5,112 | 5,488 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
232 | 6 | 147 | 7 | 7 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
15,563 | 62,871 | 77,905 | 109,529 | 86,210 |
 | 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 |
|
|
22 | 22 | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
15,277 | 62,636 | 77,704 | 109,322 | 85,554 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
264 | 214 | 200 | 206 | 657 |
 | 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 |
|
|
75,340 | 83,284 | 89,331 | 72,464 | 77,994 |
 | I. ShareHolder's equity |
|
|
75,340 | 83,284 | 89,331 | 72,464 | 77,994 |
 | 1. Owner's investment capital |
|
|
59,218 | 59,218 | 59,218 | 59,218 | 59,218 |
 | 2. Share capital surplus |
|
|
194 | 194 | 194 | 194 | 194 |
 | 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 |
|
|
9,737 | 9,737 | 9,737 | 9,737 | 9,737 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,662 | 10,982 | 15,268 | -506 | 3,878 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,878 | 3,662 | 4,137 | 8,618 | -506 |
 | - Profit after tax undistributed this period |
|
|
1,783 | 7,320 | 11,131 | -9,125 | 4,384 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,529 | 3,152 | 4,913 | 3,820 | 4,967 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
256,245 | 330,281 | 370,352 | 386,161 | 442,851 |
There is no report.
|
|