|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
63,746 | 61,491 | 64,413 | 78,488 | 100,570 |
 | I. Cash and cash equivalents |
|
|
14,900 | 25,041 | 34,953 | 31,430 | 28,788 |
 | 1. Cash |
|
|
8,900 | 15,041 | 11,453 | 7,430 | 11,288 |
 | 2. Cash equivalents |
|
|
6,000 | 10,000 | 23,500 | 24,000 | 17,500 |
 | II. Short-term financial investments |
|
|
1,013 | 1,000 | | | 6,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,013 | 1,000 | | | 6,000 |
 | III. Short-term receivables |
|
|
39,817 | 31,832 | 21,071 | 35,979 | 58,936 |
 | 1. Short-term receivables of customers |
|
|
39,960 | 34,618 | 24,796 | 39,677 | 65,199 |
 | 2. Prepayments to suppliers |
|
|
242 | 202 | 344 | 2,869 | 1,699 |
 | 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 |
|
|
1,750 | 581 | 934 | 1,178 | 2,096 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,136 | -3,570 | -5,003 | -7,746 | -10,058 |
 | IV. Inventories |
|
|
7,677 | 3,247 | 7,822 | 10,839 | 6,345 |
 | 1. Inventories |
|
|
7,677 | 3,247 | 7,822 | 10,839 | 6,345 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
339 | 372 | 567 | 240 | 501 |
 | 1. Short-term prepaid expenses |
|
|
339 | 207 | 134 | 116 | 381 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 165 | 433 | 124 | 120 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,727 | 10,256 | 11,231 | 9,996 | 12,444 |
 | I. Long-term receivables |
|
|
| 55 | | | |
 | 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 |
|
|
| 55 | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
10,351 | 9,026 | 9,372 | 8,230 | 11,741 |
 | 1. Tangible fixed assets |
|
|
10,351 | 9,026 | 9,372 | 8,230 | 11,741 |
 | - Cost |
|
|
29,322 | 29,531 | 30,211 | 31,502 | 37,753 |
 | - Accumulated depreciation |
|
|
-18,971 | -20,505 | -20,839 | -23,272 | -26,012 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 35 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 35 | |
 | 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 |
|
|
1,377 | 1,174 | 1,858 | 1,731 | 703 |
 | 1. Long-term prepaid expenses |
|
|
1,377 | 1,174 | 1,858 | 1,731 | 703 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
75,473 | 71,747 | 75,643 | 88,483 | 113,014 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
22,769 | 18,223 | 20,976 | 30,621 | 49,139 |
 | I. Current liabilities |
|
|
22,205 | 17,908 | 20,912 | 30,621 | 49,139 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
250 | 250 | 250 | 65 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,750 | 1,792 | 2,760 | 3,715 | 4,294 |
 | 4. Advances from customers |
|
|
| 1 | 938 | 881 | 1,055 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,141 | 893 | 157 | 864 | 2,108 |
 | 6. Payables to employees |
|
|
6,658 | 8,978 | 6,304 | 5,548 | 12,328 |
 | 7. Short-term accrued expenses |
|
|
849 | 560 | 349 | 856 | 807 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| 2,830 | 6,959 | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 201 | | |
 | 11. Other short-term payables |
|
|
101 | 90 | 1,877 | 9,966 | 20,756 |
 | 12. Provision for short term payables |
|
|
4,547 | 1,038 | 1,116 | 7,129 | 5,273 |
 | 13. Bonus and welfare fund |
|
|
1,909 | 1,475 | | 1,598 | 2,518 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
565 | 315 | 65 | | |
 | 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 |
|
|
565 | 315 | 65 | | |
 | 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 |
|
|
52,704 | 53,524 | 54,667 | 57,862 | 63,875 |
 | I. ShareHolder's equity |
|
|
52,567 | 53,432 | 54,621 | 57,862 | 63,875 |
 | 1. Owner's investment capital |
|
|
36,000 | 36,000 | 36,000 | 36,000 | 36,000 |
 | 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 |
|
|
9,930 | 10,956 | 12,353 | 14,060 | 18,444 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,637 | 6,477 | 6,269 | 7,802 | 9,431 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,419 | 2,247 | 2,157 | 2,669 | 3,348 |
 | - Profit after tax undistributed this period |
|
|
5,218 | 4,230 | 4,112 | 5,133 | 6,083 |
 | 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 |
|
|
137 | 92 | 46 | | |
 | 1. Funding resources |
|
|
137 | | 46 | | |
 | 2. Funding resources that form fixed assets |
|
|
| 92 | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
75,473 | 71,747 | 75,643 | 88,483 | 113,014 |
There is no report.
|
|