|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
155,198 | 190,088 | 186,567 | 182,307 | 206,919 |
 | I. Cash and cash equivalents |
|
|
6,965 | 12,470 | 4,319 | 5,813 | 18,265 |
 | 1. Cash |
|
|
6,965 | 12,470 | 4,319 | 5,813 | 18,265 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | 900 | 900 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 900 | 900 |
 | III. Short-term receivables |
|
|
14,834 | 10,407 | 5,340 | 17,489 | 32,604 |
 | 1. Short-term receivables of customers |
|
|
13,208 | 8,697 | 3,674 | 14,629 | 17,392 |
 | 2. Prepayments to suppliers |
|
|
1,501 | 850 | 1,004 | 1,690 | 15,041 |
 | 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 |
|
|
1,354 | 1,591 | 1,388 | 1,896 | 1,635 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,229 | -731 | -726 | -726 | -1,463 |
 | IV. Inventories |
|
|
129,505 | 160,012 | 170,168 | 152,657 | 151,364 |
 | 1. Inventories |
|
|
130,776 | 161,187 | 170,831 | 153,239 | 153,485 |
 | 2. Provision for decline in value of inventories |
|
|
-1,271 | -1,175 | -663 | -582 | -2,121 |
 | V. Other current assets |
|
|
3,894 | 7,199 | 6,739 | 5,448 | 3,786 |
 | 1. Short-term prepaid expenses |
|
|
672 | 488 | 559 | 346 | 505 |
 | 2. Deductible VAT |
|
|
3,211 | 6,700 | 6,152 | 4,881 | 3,271 |
 | 3. Taxes and the State Receivables |
|
|
11 | 11 | 29 | 221 | 11 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
34,938 | 57,548 | 53,384 | 49,393 | 48,702 |
 | 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 |
|
|
32,614 | 37,109 | 34,419 | 31,289 | 29,812 |
 | 1. Tangible fixed assets |
|
|
22,617 | 27,113 | 24,423 | 21,292 | 19,816 |
 | - Cost |
|
|
69,583 | 73,966 | 74,577 | 75,739 | 76,941 |
 | - Accumulated depreciation |
|
|
-46,966 | -46,853 | -50,155 | -54,446 | -57,125 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
9,996 | 9,996 | 9,996 | 9,996 | 9,996 |
 | - Cost |
|
|
14,196 | 14,196 | 14,196 | 14,196 | 14,196 |
 | - Accumulated depreciation |
|
|
-4,200 | -4,200 | -4,200 | -4,200 | -4,200 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 1,324 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 1,324 |
 | 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 |
|
|
2,324 | 20,438 | 18,965 | 18,104 | 17,566 |
 | 1. Long-term prepaid expenses |
|
|
2,324 | 20,438 | 18,965 | 18,104 | 17,566 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
190,136 | 247,636 | 239,952 | 231,700 | 255,622 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
86,009 | 143,807 | 140,474 | 130,793 | 151,213 |
 | I. Current liabilities |
|
|
86,009 | 143,807 | 139,949 | 130,443 | 151,038 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
49,624 | 113,682 | 102,525 | 105,143 | 109,802 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
14,935 | 17,299 | 18,751 | 16,176 | 21,152 |
 | 4. Advances from customers |
|
|
2,666 | 1,259 | 10,823 | 2,072 | 5,006 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,856 | 1,420 | 573 | 590 | 1,801 |
 | 6. Payables to employees |
|
|
8,847 | 5,793 | 624 | 1,458 | 7,705 |
 | 7. Short-term accrued expenses |
|
|
292 | 276 | 201 | 74 | 362 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,610 | 3,052 | 5,767 | 4,722 | 5,120 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,178 | 1,027 | 685 | 208 | 90 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | 525 | 350 | 175 |
 | 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 |
|
|
| | 525 | 350 | 175 |
 | 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 |
|
|
104,127 | 103,829 | 99,478 | 100,907 | 104,408 |
 | I. ShareHolder's equity |
|
|
104,127 | 103,722 | 99,478 | 100,907 | 104,408 |
 | 1. Owner's investment capital |
|
|
52,500 | 52,500 | 52,500 | 56,700 | 56,700 |
 | 2. Share capital surplus |
|
|
4,726 | 4,726 | 4,726 | 4,726 | 4,726 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
14,924 | 14,924 | 14,924 | 14,924 | 14,924 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
13,143 | 14,250 | 15,103 | 15,364 | 15,518 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
18,833 | 17,321 | 12,225 | 9,193 | 12,541 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
7,770 | 8,774 | 8,954 | 7,650 | 4,426 |
 | - Profit after tax undistributed this period |
|
|
11,063 | 8,548 | 3,271 | 1,543 | 8,114 |
 | 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 |
|
|
| 107 | | | |
 | 1. Funding resources |
|
|
| 107 | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
190,136 | 247,636 | 239,952 | 231,700 | 255,622 |
There is no report.
|
|