|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
55,467 | 58,443 | 86,276 | 106,658 | 124,364 |
 | I. Cash and cash equivalents |
|
|
9,995 | 18,237 | 33,746 | 59,797 | 74,475 |
 | 1. Cash |
|
|
9,995 | 18,237 | 13,356 | 1,326 | 11,800 |
 | 2. Cash equivalents |
|
|
| | 20,390 | 58,471 | 62,675 |
 | II. Short-term financial investments |
|
|
| | | 300 | 566 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 300 | 566 |
 | III. Short-term receivables |
|
|
2,991 | 2,988 | 3,100 | 4,567 | 12,195 |
 | 1. Short-term receivables of customers |
|
|
2,338 | 2,120 | 2,507 | 4,235 | 11,417 |
 | 2. Prepayments to suppliers |
|
|
254 | 326 | 273 | 225 | 682 |
 | 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 |
|
|
399 | 542 | 320 | 107 | 96 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
39,966 | 34,610 | 47,915 | 41,030 | 35,902 |
 | 1. Inventories |
|
|
46,029 | 39,899 | 52,898 | 46,469 | 41,819 |
 | 2. Provision for decline in value of inventories |
|
|
-6,064 | -5,290 | -4,983 | -5,439 | -5,917 |
 | V. Other current assets |
|
|
2,515 | 2,609 | 1,514 | 964 | 1,227 |
 | 1. Short-term prepaid expenses |
|
|
764 | 807 | 991 | 384 | 1,187 |
 | 2. Deductible VAT |
|
|
| 1,802 | 524 | 581 | |
 | 3. Taxes and the State Receivables |
|
|
1,751 | | | | 41 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
124,803 | 114,935 | 97,537 | 84,439 | 74,680 |
 | 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 |
|
|
83,461 | 79,807 | 67,529 | 59,696 | 52,573 |
 | 1. Tangible fixed assets |
|
|
83,452 | 79,807 | 67,529 | 59,696 | 52,497 |
 | - Cost |
|
|
427,467 | 434,304 | 431,692 | 434,036 | 436,199 |
 | - Accumulated depreciation |
|
|
-344,015 | -354,497 | -364,163 | -374,340 | -383,701 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
9 | | | | 76 |
 | - Cost |
|
|
280 | 280 | 280 | 280 | 376 |
 | - Accumulated depreciation |
|
|
-271 | -280 | -280 | -280 | -301 |
 | III. Real Estate Investments |
|
|
| | 2,865 | 2,683 | 3,110 |
 | - Cost |
|
|
| | 3,642 | 3,642 | 4,259 |
 | - Accumulated depreciation |
|
|
| | -777 | -960 | -1,149 |
 | IV. Long-term assets in progress |
|
|
2,862 | | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,862 | | | | |
 | 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 |
|
|
38,480 | 35,128 | 27,142 | 22,060 | 18,997 |
 | 1. Long-term prepaid expenses |
|
|
38,480 | 34,692 | 26,282 | 20,785 | 17,071 |
 | 2. Deferred income tax assets |
|
|
| 436 | 860 | 1,275 | 1,926 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
180,270 | 173,379 | 183,813 | 191,097 | 199,045 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
47,249 | 50,115 | 52,619 | 59,997 | 64,531 |
 | I. Current liabilities |
|
|
33,685 | 36,072 | 42,282 | 50,384 | 55,142 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,162 | 6,012 | 6,244 | 8,708 | 11,576 |
 | 4. Advances from customers |
|
|
625 | 519 | 506 | 580 | 496 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,349 | 15,230 | 20,360 | 24,002 | 26,885 |
 | 6. Payables to employees |
|
|
2,740 | 5,858 | 2,776 | 2,524 | 2,484 |
 | 7. Short-term accrued expenses |
|
|
2,624 | 1,861 | 1,586 | 1,794 | 1,325 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
555 | 517 | 65 | | 228 |
 | 11. Other short-term payables |
|
|
10,655 | 5,976 | 8,921 | 8,445 | 7,863 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
975 | 98 | 1,825 | 4,331 | 4,285 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
13,565 | 14,044 | 10,337 | 9,613 | 9,389 |
 | 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 |
|
|
2,000 | 2,678 | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
124 | | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
11,440 | 11,365 | 10,337 | 9,613 | 9,389 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
133,021 | 123,264 | 131,194 | 131,100 | 134,514 |
 | I. ShareHolder's equity |
|
|
133,021 | 123,264 | 131,194 | 131,100 | 134,514 |
 | 1. Owner's investment capital |
|
|
105,000 | 105,000 | 105,000 | 105,000 | 105,000 |
 | 2. Share capital surplus |
|
|
7,391 | 7,391 | 7,391 | 7,391 | 7,391 |
 | 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 |
|
|
8,000 | 8,000 | 8,000 | 8,000 | 8,000 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,631 | 2,873 | 10,803 | 10,709 | 14,123 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
10,902 | 12,451 | 1,962 | 4,234 | 7,293 |
 | - Profit after tax undistributed this period |
|
|
1,729 | -9,578 | 8,841 | 6,475 | 6,830 |
 | 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 |
|
|
180,270 | 173,379 | 183,813 | 191,097 | 199,045 |
There is no report.
|
|