|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
63,036 | 70,867 | 94,947 | 64,189 | 62,522 |
 | I. Cash and cash equivalents |
|
|
829 | 5,332 | 966 | 769 | 2,893 |
 | 1. Cash |
|
|
829 | 1,359 | 966 | 769 | 2,893 |
 | 2. Cash equivalents |
|
|
| 3,973 | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
39,129 | 43,439 | 60,924 | 44,871 | 40,761 |
 | 1. Short-term receivables of customers |
|
|
38,326 | 35,013 | 60,487 | 44,739 | 40,971 |
 | 2. Prepayments to suppliers |
|
|
1,000 | 8,623 | 420 | 398 | 58 |
 | 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 |
|
|
1,642 | 1,642 | 1,777 | 1,566 | 1,563 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,839 | -1,839 | -1,760 | -1,832 | -1,832 |
 | IV. Inventories |
|
|
23,077 | 21,866 | 33,057 | 18,508 | 18,846 |
 | 1. Inventories |
|
|
23,077 | 21,866 | 33,057 | 18,508 | 18,846 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| 229 | | 41 | 22 |
 | 1. Short-term prepaid expenses |
|
|
| | | 41 | 22 |
 | 2. Deductible VAT |
|
|
| 229 | | | |
 | 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 |
|
|
25,995 | 22,512 | 21,035 | 19,376 | 17,449 |
 | 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 |
|
|
22,974 | 21,651 | 18,611 | 17,771 | 16,102 |
 | 1. Tangible fixed assets |
|
|
22,860 | 21,651 | 18,611 | 17,771 | 16,102 |
 | - Cost |
|
|
80,395 | 82,654 | 82,654 | 84,718 | 84,517 |
 | - Accumulated depreciation |
|
|
-57,535 | -61,004 | -64,044 | -66,947 | -68,415 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
114 | | | | |
 | - Cost |
|
|
710 | 710 | 710 | 710 | 710 |
 | - Accumulated depreciation |
|
|
-596 | -710 | -710 | -710 | -710 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,166 | | | 1,067 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,166 | | | 1,067 | |
 | IV. Long-term financial investments |
|
|
300 | | | | |
 | 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 |
|
|
300 | | | | |
 | V. Total other long-term assets |
|
|
1,555 | 862 | 2,425 | 538 | 1,347 |
 | 1. Long-term prepaid expenses |
|
|
1,555 | 862 | 2,425 | 538 | 1,347 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
89,031 | 93,380 | 115,983 | 83,565 | 79,971 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
44,603 | 54,902 | 74,457 | 44,296 | 37,485 |
 | I. Current liabilities |
|
|
44,603 | 54,902 | 74,457 | 43,502 | 36,994 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
27,282 | 25,570 | 25,048 | 17,922 | 4,258 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,481 | 20,648 | 30,697 | 18,957 | 16,948 |
 | 4. Advances from customers |
|
|
1,248 | 4,631 | 14,920 | 3,864 | 11,451 |
 | 5. Taxes and other payables to the State Budget |
|
|
721 | 13 | 239 | 602 | 1,069 |
 | 6. Payables to employees |
|
|
1,601 | 1,463 | 1,935 | 1,345 | 1,971 |
 | 7. Short-term accrued expenses |
|
|
28 | 45 | 53 | 250 | 667 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,752 | 2,244 | 1,552 | 552 | 630 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
491 | 289 | 12 | 10 | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | 793 | 491 |
 | 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 |
|
|
| | | 793 | 491 |
 | 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 |
|
|
44,428 | 38,478 | 41,526 | 39,269 | 42,486 |
 | I. ShareHolder's equity |
|
|
44,428 | 38,478 | 41,526 | 39,269 | 42,486 |
 | 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
 | 2. Share capital surplus |
|
|
3,634 | 3,634 | 3,634 | 3,634 | 3,634 |
 | 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 |
|
|
5,604 | 5,604 | 5,604 | 5,604 | 5,604 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-4,811 | -10,760 | -7,713 | -9,969 | -6,752 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
188 | -4,811 | -10,760 | -7,713 | -9,969 |
 | - Profit after tax undistributed this period |
|
|
-4,998 | -5,950 | 3,048 | -2,256 | 3,217 |
 | 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 |
|
|
89,031 | 93,380 | 115,983 | 83,565 | 79,971 |
There is no report.
|
|