|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
142,868 | 147,693 | 122,804 | 58,983 | 72,026 |
 | I. Cash and cash equivalents |
|
|
6,132 | 1,417 | 2,537 | 1,230 | 4,484 |
 | 1. Cash |
|
|
6,132 | 1,417 | 2,537 | 1,230 | 4,484 |
 | 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 |
|
|
22,894 | 17,386 | 14,117 | 8,488 | 23,470 |
 | 1. Short-term receivables of customers |
|
|
22,124 | 17,093 | 13,719 | 15,344 | 33,716 |
 | 2. Prepayments to suppliers |
|
|
332 | 101 | 144 | | 91 |
 | 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 |
|
|
437 | 193 | 254 | 103 | 87 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | -6,959 | -10,424 |
 | IV. Inventories |
|
|
105,573 | 119,540 | 100,510 | 41,592 | 34,794 |
 | 1. Inventories |
|
|
105,573 | 119,540 | 100,510 | 41,592 | 34,794 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
8,270 | 9,350 | 5,641 | 7,671 | 9,279 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
7,783 | 8,790 | 5,641 | 6,930 | 9,236 |
 | 3. Taxes and the State Receivables |
|
|
486 | 560 | | 741 | 43 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
30,652 | 29,539 | 60,354 | 55,498 | 48,035 |
 | 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 |
|
|
17,098 | 15,607 | 11,115 | 46,775 | 40,756 |
 | 1. Tangible fixed assets |
|
|
17,098 | 15,607 | 11,115 | 46,775 | 40,756 |
 | - Cost |
|
|
123,892 | 131,537 | 129,191 | 168,291 | 167,868 |
 | - Accumulated depreciation |
|
|
-106,794 | -115,930 | -118,077 | -121,516 | -127,113 |
 | 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 |
|
|
149 | 2,108 | 38,716 | | 49 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
149 | 2,108 | 38,716 | | 49 |
 | 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 |
|
|
13,405 | 11,825 | 10,524 | 8,723 | 7,230 |
 | 1. Long-term prepaid expenses |
|
|
13,405 | 11,825 | 10,524 | 8,723 | 7,230 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
173,520 | 177,232 | 183,159 | 114,480 | 120,062 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
126,580 | 120,085 | 98,715 | 32,184 | 36,942 |
 | I. Current liabilities |
|
|
126,580 | 120,085 | 98,715 | 32,184 | 36,942 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
96,303 | 78,439 | 57,504 | 19,071 | 23,022 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,904 | 7,413 | 19,775 | 3,935 | 6,328 |
 | 4. Advances from customers |
|
|
8,111 | 12,611 | 6,263 | 1,072 | 65 |
 | 5. Taxes and other payables to the State Budget |
|
|
563 | 489 | 321 | 116 | 869 |
 | 6. Payables to employees |
|
|
12,716 | 18,464 | 10,434 | 4,053 | 5,400 |
 | 7. Short-term accrued expenses |
|
|
283 | 53 | 58 | 19 | 466 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 184 | 184 | 184 | |
 | 11. Other short-term payables |
|
|
1,034 | 1,286 | 2,392 | 2,334 | 579 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
667 | 1,145 | 1,785 | 1,399 | 214 |
 | 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 |
|
|
46,939 | 57,147 | 84,443 | 82,297 | 83,119 |
 | I. ShareHolder's equity |
|
|
46,939 | 57,147 | 84,443 | 82,297 | 83,119 |
 | 1. Owner's investment capital |
|
|
27,200 | 44,877 | 67,316 | 67,316 | 67,316 |
 | 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 |
|
|
10,546 | 1,004 | 11,070 | 14,616 | 14,616 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
9,193 | 11,267 | 6,057 | 364 | 1,187 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 534 | | | |
 | - Profit after tax undistributed this period |
|
|
9,193 | 10,732 | 6,057 | 364 | 1,187 |
 | 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 |
|
|
173,520 | 177,232 | 183,159 | 114,480 | 120,062 |
There is no report.
|
|