|
|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
127,871 | 121,507 | 73,083 | 75,400 | 39,112 |
 | I. Cash and cash equivalents |
|
|
31,241 | 560 | 37,411 | 48,413 | 26,988 |
 | 1. Cash |
|
|
31,241 | 560 | 37,411 | 48,413 | 26,988 |
 | 2. Cash equivalents |
|
|
| | | | |
 | 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 |
|
|
11,566 | 50,188 | 31,042 | 18,616 | 4,976 |
 | 1. Short-term receivables of customers |
|
|
23,226 | 57,704 | 47,808 | 35,209 | 16,861 |
 | 2. Prepayments to suppliers |
|
|
5,611 | 9,697 | 506 | 546 | 5,374 |
 | 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 |
|
|
54 | 111 | 51 | 185 | 64 |
 | 7. Provision for doubtful short-term receivables |
|
|
-17,323 | -17,323 | -17,323 | -17,323 | -17,323 |
 | IV. Inventories |
|
|
83,236 | 63,854 | 3,898 | 7,807 | 6,771 |
 | 1. Inventories |
|
|
85,353 | 76,016 | 3,898 | 7,807 | 8,334 |
 | 2. Provision for decline in value of inventories |
|
|
-2,117 | -12,162 | | | -1,563 |
 | V. Other current assets |
|
|
1,827 | 1,868 | 733 | 563 | 376 |
 | 1. Short-term prepaid expenses |
|
|
758 | 97 | 59 | 55 | |
 | 2. Deductible VAT |
|
|
1,069 | 1,771 | 674 | 509 | 376 |
 | 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 |
|
|
66,062 | 61,727 | 57,920 | 63,904 | 60,294 |
 | I. Long-term receivables |
|
|
92 | 92 | 92 | 92 | 92 |
 | 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 |
|
|
92 | 92 | 92 | 92 | 92 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
58,170 | 55,162 | 51,365 | 55,532 | 52,771 |
 | 1. Tangible fixed assets |
|
|
48,848 | 45,840 | 42,043 | 46,210 | 43,450 |
 | - Cost |
|
|
102,606 | 103,263 | 103,263 | 111,129 | 111,939 |
 | - Accumulated depreciation |
|
|
-53,758 | -57,423 | -61,220 | -64,920 | -68,490 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
9,322 | 9,322 | 9,322 | 9,322 | 9,322 |
 | - Cost |
|
|
9,634 | 9,634 | 9,634 | 9,634 | 9,634 |
 | - Accumulated depreciation |
|
|
-312 | -312 | -312 | -312 | -312 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,901 | 1,923 | 2,198 | 1,923 | 1,923 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,901 | 1,923 | 2,198 | 1,923 | 1,923 |
 | IV. Long-term financial investments |
|
|
14 | 14 | 14 | 14 | 14 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
14 | 14 | 14 | 14 | 14 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
4,885 | 4,536 | 4,251 | 6,343 | 5,494 |
 | 1. Long-term prepaid expenses |
|
|
4,885 | 4,536 | 4,251 | 6,343 | 5,494 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
193,933 | 183,234 | 131,003 | 139,304 | 99,406 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
27,358 | 31,053 | 13,040 | 28,786 | 24,811 |
 | I. Current liabilities |
|
|
27,358 | 31,053 | 13,040 | 28,786 | 24,811 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 8,418 | | 10,676 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,263 | 4,167 | 1,749 | 982 | 126 |
 | 4. Advances from customers |
|
|
9,977 | 467 | 374 | 260 | 7,295 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,315 | 555 | 1,076 | 2,212 | 1,907 |
 | 6. Payables to employees |
|
|
11,000 | 6,600 | 5,000 | 7,760 | 5,300 |
 | 7. Short-term accrued expenses |
|
|
822 | 294 | 643 | 5,307 | 4,552 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 134 |
 | 11. Other short-term payables |
|
|
1,312 | 5,356 | 1,083 | 1,075 | 1,133 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,669 | 5,196 | 3,115 | 514 | 4,365 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
166,575 | 152,181 | 117,964 | 110,518 | 74,595 |
 | I. ShareHolder's equity |
|
|
166,575 | 152,181 | 117,964 | 110,518 | 74,595 |
 | 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
 | 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 |
|
|
108,200 | 108,200 | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
18,375 | 3,981 | 77,964 | 70,518 | 34,595 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,077 | 45 | 68,200 | 56,200 | 29,098 |
 | - Profit after tax undistributed this period |
|
|
16,298 | 3,936 | 9,764 | 14,318 | 5,497 |
 | 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 |
|
|
193,933 | 183,234 | 131,003 | 139,304 | 99,406 |
There is no report.
|
|