|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
179,257 | 185,677 | 257,508 | 264,563 | 266,707 |
 | I. Cash and cash equivalents |
|
|
36,019 | 19,196 | 54,296 | 58,143 | 24,233 |
 | 1. Cash |
|
|
36,019 | 8,159 | 4,356 | 4,775 | 11,092 |
 | 2. Cash equivalents |
|
|
| 11,037 | 49,940 | 53,368 | 13,140 |
 | II. Short-term financial investments |
|
|
| | | 4,115 | 62,567 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 4,115 | 62,567 |
 | III. Short-term receivables |
|
|
30,427 | 57,065 | 62,624 | 72,011 | 45,239 |
 | 1. Short-term receivables of customers |
|
|
28,584 | 54,855 | 58,828 | 70,526 | 43,148 |
 | 2. Prepayments to suppliers |
|
|
69 | 1,740 | 3,159 | 1,701 | 2,196 |
 | 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 |
|
|
1,774 | 470 | 638 | 345 | 603 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | -561 | -707 |
 | IV. Inventories |
|
|
108,835 | 108,586 | 138,709 | 129,762 | 133,597 |
 | 1. Inventories |
|
|
110,251 | 109,541 | 139,554 | 130,695 | 134,190 |
 | 2. Provision for decline in value of inventories |
|
|
-1,416 | -955 | -845 | -932 | -593 |
 | V. Other current assets |
|
|
3,976 | 830 | 1,879 | 532 | 1,072 |
 | 1. Short-term prepaid expenses |
|
|
282 | 307 | 450 | 454 | 356 |
 | 2. Deductible VAT |
|
|
3,694 | 458 | 1,429 | | 716 |
 | 3. Taxes and the State Receivables |
|
|
| 64 | | 78 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
99,465 | 92,928 | 95,585 | 101,680 | 122,746 |
 | I. Long-term receivables |
|
|
| 14 | 4 | | |
 | 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 |
|
|
| 14 | 4 | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
90,049 | 84,577 | 89,993 | 97,586 | 112,410 |
 | 1. Tangible fixed assets |
|
|
86,871 | 78,518 | 83,305 | 91,595 | 107,118 |
 | - Cost |
|
|
215,685 | 218,177 | 222,560 | 244,509 | 264,484 |
 | - Accumulated depreciation |
|
|
-128,814 | -139,659 | -139,255 | -152,914 | -157,366 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,178 | 6,059 | 6,688 | 5,991 | 5,293 |
 | - Cost |
|
|
5,332 | 8,399 | 9,427 | 9,427 | 9,427 |
 | - Accumulated depreciation |
|
|
-2,154 | -2,340 | -2,739 | -3,437 | -4,134 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,123 | 195 | | 192 | 5,395 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,123 | 195 | | 192 | 5,395 |
 | 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 |
|
|
7,293 | 8,141 | 5,588 | 3,902 | 4,941 |
 | 1. Long-term prepaid expenses |
|
|
7,087 | 7,962 | 5,431 | 3,768 | 4,821 |
 | 2. Deferred income tax assets |
|
|
206 | 179 | 157 | | |
 | 3. Other long-term assets |
|
|
| | | 133 | 120 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
278,722 | 278,604 | 353,093 | 366,243 | 389,453 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
127,320 | 116,766 | 179,207 | 185,255 | 198,793 |
 | I. Current liabilities |
|
|
127,320 | 116,766 | 179,207 | 185,255 | 198,793 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
112,862 | 95,636 | 150,268 | 157,829 | 175,580 |
 | 4. Advances from customers |
|
|
| | | 250 | 375 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,931 | 2,086 | 2,647 | 4,519 | 3,331 |
 | 6. Payables to employees |
|
|
7,426 | 11,236 | 19,165 | 13,567 | 10,141 |
 | 7. Short-term accrued expenses |
|
|
2,126 | 3,855 | 1,761 | 4,388 | 7,213 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,293 | 1,260 | 1,141 | 1,230 | 1,550 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,683 | 2,693 | 4,224 | 3,473 | 604 |
 | 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 |
|
|
151,402 | 161,838 | 173,886 | 180,988 | 190,660 |
 | I. ShareHolder's equity |
|
|
151,402 | 161,838 | 173,886 | 180,988 | 190,660 |
 | 1. Owner's investment capital |
|
|
113,643 | 113,643 | 113,643 | 113,643 | 113,643 |
 | 2. Share capital surplus |
|
|
-92 | -92 | -92 | -92 | -92 |
 | 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 |
|
|
28,391 | 31,819 | 42,105 | 54,653 | 67,437 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
9,459 | 16,469 | 18,230 | 12,784 | 9,673 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
9,459 | 16,469 | 18,230 | 12,784 | 9,673 |
 | 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 |
|
|
278,722 | 278,604 | 353,093 | 366,243 | 389,453 |
There is no report.
|
|