|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
65,815 | 46,985 | 94,493 | 67,976 | 78,313 |
 | I. Cash and cash equivalents |
|
|
19,874 | 17,250 | 6,087 | 20,767 | 10,618 |
 | 1. Cash |
|
|
19,371 | 17,250 | 6,087 | 20,767 | 10,618 |
 | 2. Cash equivalents |
|
|
503 | | | | |
 | II. Short-term financial investments |
|
|
| 642 | 680 | 721 | 777 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 642 | 680 | 721 | 777 |
 | III. Short-term receivables |
|
|
43,992 | 26,736 | 86,058 | 45,086 | 65,906 |
 | 1. Short-term receivables of customers |
|
|
41,635 | 26,600 | 85,776 | 44,968 | 65,824 |
 | 2. Prepayments to suppliers |
|
|
2,248 | 106 | 212 | 22 | 30 |
 | 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 |
|
|
109 | 30 | 71 | 96 | 51 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
1,546 | 1,961 | 1,361 | 591 | 592 |
 | 1. Inventories |
|
|
1,546 | 1,961 | 1,361 | 591 | 592 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
403 | 397 | 307 | 811 | 420 |
 | 1. Short-term prepaid expenses |
|
|
196 | 163 | 193 | 480 | 284 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
207 | 234 | 115 | 331 | 136 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
153,964 | 134,090 | 95,656 | 102,370 | 67,980 |
 | 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 |
|
|
152,829 | 132,848 | 94,423 | 101,976 | 67,088 |
 | 1. Tangible fixed assets |
|
|
152,743 | 132,787 | 93,852 | 101,619 | 66,931 |
 | - Cost |
|
|
244,296 | 256,525 | 256,525 | 265,599 | 266,082 |
 | - Accumulated depreciation |
|
|
-91,552 | -123,738 | -162,673 | -163,980 | -199,151 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
85 | 60 | 571 | 357 | 157 |
 | - Cost |
|
|
150 | 150 | 717 | 717 | 717 |
 | - Accumulated depreciation |
|
|
-65 | -90 | -146 | -360 | -559 |
 | 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 |
|
|
1,135 | 1,242 | 1,233 | 394 | 891 |
 | 1. Long-term prepaid expenses |
|
|
1,135 | 1,242 | 1,233 | 394 | 891 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
219,779 | 181,075 | 190,149 | 170,346 | 146,292 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
165,471 | 127,672 | 136,261 | 116,913 | 91,913 |
 | I. Current liabilities |
|
|
72,429 | 30,991 | 77,639 | 41,194 | 42,731 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
47,786 | 15,793 | 44,051 | 18,432 | 15,996 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,346 | 5,307 | 15,896 | 7,632 | 10,782 |
 | 4. Advances from customers |
|
|
1,530 | 10 | 4 | | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,533 | 2,379 | 2,045 | 1,146 | 1,470 |
 | 6. Payables to employees |
|
|
9,825 | 6,756 | 14,408 | 12,507 | 13,039 |
 | 7. Short-term accrued expenses |
|
|
253 | 356 | 377 | 378 | 454 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 690 | 690 | 738 |
 | 11. Other short-term payables |
|
|
8 | 215 | 11 | 141 | 21 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
148 | 176 | 157 | 270 | 231 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
93,042 | 96,681 | 58,623 | 75,718 | 49,182 |
 | 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 |
|
|
1,810 | 1,974 | 1,974 | 1,631 | 1,582 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
91,232 | 94,708 | 56,649 | 74,087 | 47,600 |
 | 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 |
|
|
54,308 | 53,403 | 53,888 | 53,433 | 54,379 |
 | I. ShareHolder's equity |
|
|
54,308 | 53,403 | 53,888 | 53,433 | 54,379 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 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 |
|
|
775 | 803 | 803 | 956 | 1,046 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,533 | 2,600 | 3,085 | 2,476 | 3,333 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,252 | 2,469 | 1,550 | 1,578 | 2,297 |
 | - Profit after tax undistributed this period |
|
|
281 | 131 | 1,534 | 899 | 1,036 |
 | 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 |
|
|
219,779 | 181,075 | 190,149 | 170,346 | 146,292 |
There is no report.
|
|