|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
102,288 | 75,479 | 70,961 | 72,571 | 49,712 |
 | I. Cash and cash equivalents |
|
|
40,508 | 23,125 | 17,921 | 21,303 | 7,483 |
 | 1. Cash |
|
|
10,508 | 1,125 | 10,421 | 6,303 | 7,483 |
 | 2. Cash equivalents |
|
|
30,000 | 22,000 | 7,500 | 15,000 | |
 | 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 |
|
|
19,758 | 16,101 | 10,614 | 11,773 | 10,288 |
 | 1. Short-term receivables of customers |
|
|
17,519 | 13,019 | 7,872 | 13,408 | 8,757 |
 | 2. Prepayments to suppliers |
|
|
3,809 | 4,641 | 4,661 | 145 | 3,348 |
 | 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 |
|
|
1,803 | 1,780 | 1,306 | 1,360 | 1,223 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,373 | -3,338 | -3,225 | -3,140 | -3,039 |
 | IV. Inventories |
|
|
40,642 | 35,064 | 40,556 | 38,742 | 31,100 |
 | 1. Inventories |
|
|
42,873 | 38,640 | 44,248 | 43,948 | 36,342 |
 | 2. Provision for decline in value of inventories |
|
|
-2,231 | -3,576 | -3,692 | -5,206 | -5,242 |
 | V. Other current assets |
|
|
1,380 | 1,189 | 1,869 | 753 | 840 |
 | 1. Short-term prepaid expenses |
|
|
1,380 | 1,085 | 1,869 | 753 | 650 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 103 | | | 190 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
96,973 | 92,414 | 81,143 | 83,676 | 76,906 |
 | 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 |
|
|
77,975 | 74,821 | 66,179 | 66,550 | 59,557 |
 | 1. Tangible fixed assets |
|
|
77,975 | 74,821 | 66,179 | 66,550 | 59,497 |
 | - Cost |
|
|
254,914 | 260,393 | 259,983 | 253,719 | 255,804 |
 | - Accumulated depreciation |
|
|
-176,939 | -185,572 | -193,804 | -187,168 | -196,308 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | 61 |
 | - Cost |
|
|
| | | | 77 |
 | - Accumulated depreciation |
|
|
| | | | -16 |
 | III. Real Estate Investments |
|
|
1,191 | 1,038 | 885 | 745 | 606 |
 | - Cost |
|
|
8,720 | 8,331 | 8,331 | 8,331 | 8,331 |
 | - Accumulated depreciation |
|
|
-7,529 | -7,294 | -7,447 | -7,586 | -7,725 |
 | IV. Long-term assets in progress |
|
|
415 | | | | 161 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
415 | | | | 161 |
 | IV. Long-term financial investments |
|
|
8,530 | 8,530 | 8,530 | 8,530 | 8,530 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
8,530 | 8,530 | 8,530 | 8,530 | 8,530 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
8,862 | 8,025 | 5,549 | 7,850 | 8,051 |
 | 1. Long-term prepaid expenses |
|
|
8,862 | 7,459 | 4,455 | 6,200 | 6,379 |
 | 2. Deferred income tax assets |
|
|
| 566 | 1,094 | 1,650 | 1,672 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
199,261 | 167,893 | 152,104 | 156,247 | 126,618 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
137,605 | 98,989 | 83,607 | 88,639 | 58,247 |
 | I. Current liabilities |
|
|
126,663 | 95,866 | 80,451 | 84,588 | 53,456 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
59,577 | 26,860 | 31,500 | 29,800 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,134 | 9,460 | 3,319 | 5,935 | 8,146 |
 | 4. Advances from customers |
|
|
5,105 | 2,196 | 2,091 | 1,497 | 928 |
 | 5. Taxes and other payables to the State Budget |
|
|
38,290 | 36,021 | 24,816 | 28,114 | 25,242 |
 | 6. Payables to employees |
|
|
3,476 | 4,135 | 2,459 | 2,448 | 1,853 |
 | 7. Short-term accrued expenses |
|
|
503 | 1,063 | 476 | 682 | 847 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
227 | | | | |
 | 11. Other short-term payables |
|
|
13,106 | 13,661 | 12,967 | 13,026 | 12,999 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,245 | 2,471 | 2,823 | 3,086 | 3,441 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
10,942 | 3,123 | 3,156 | 4,051 | 4,792 |
 | 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 |
|
|
7,598 | | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
351 | | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,993 | 3,123 | 3,156 | 4,051 | 4,792 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
61,656 | 68,904 | 68,497 | 67,608 | 68,371 |
 | I. ShareHolder's equity |
|
|
61,656 | 68,904 | 68,497 | 67,608 | 68,371 |
 | 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
 | 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 |
|
|
19,108 | 19,108 | 19,108 | 19,108 | 19,108 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,548 | 19,796 | 19,389 | 18,500 | 19,263 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,549 | 9,438 | 16,733 | 18,391 | 17,831 |
 | - Profit after tax undistributed this period |
|
|
9,999 | 10,358 | 2,655 | 108 | 1,432 |
 | 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 |
|
|
199,261 | 167,893 | 152,104 | 156,247 | 126,618 |
There is no report.
|
|