|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
70,660 | 92,773 | 124,597 | 149,696 | 176,170 |
 | I. Cash and cash equivalents |
|
|
8,751 | 18,677 | 30,559 | 43,132 | 65,693 |
 | 1. Cash |
|
|
599 | 3,559 | 2,824 | 1,534 | 2,846 |
 | 2. Cash equivalents |
|
|
8,152 | 15,118 | 27,735 | 41,598 | 62,847 |
 | 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 |
|
|
5,249 | 6,818 | 10,735 | 6,629 | 7,689 |
 | 1. Short-term receivables of customers |
|
|
1,791 | 1,794 | 891 | 1,903 | 753 |
 | 2. Prepayments to suppliers |
|
|
160 | 1,657 | 5,235 | 2,652 | 3,544 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | 2,074 | |
 | 6. Other short-term receivables |
|
|
3,256 | 3,367 | 4,609 | | 3,392 |
 | 7. Provision for doubtful short-term receivables |
|
|
42 | | | | |
 | IV. Inventories |
|
|
56,313 | 67,278 | 83,303 | 99,833 | 102,699 |
 | 1. Inventories |
|
|
56,313 | 67,278 | 83,303 | 99,833 | 102,699 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
347 | | | 102 | 88 |
 | 1. Short-term prepaid expenses |
|
|
| | | 102 | 88 |
 | 2. Deductible VAT |
|
|
347 | | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
41,808 | 43,833 | 47,251 | 44,206 | 44,487 |
 | 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 |
|
|
29,396 | 24,906 | 21,904 | 17,799 | 14,512 |
 | 1. Tangible fixed assets |
|
|
29,396 | 24,906 | 21,904 | 17,799 | 14,512 |
 | - Cost |
|
|
83,025 | 79,639 | 80,193 | 80,193 | 78,912 |
 | - Accumulated depreciation |
|
|
-53,629 | -54,733 | -58,290 | -62,395 | -64,400 |
 | 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 |
|
|
1,295 | 1,432 | 535 | 500 | 544 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | 544 |
 | 2. Costs of construction in progress |
|
|
1,295 | 1,432 | 535 | 500 | |
 | 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 |
|
|
11,117 | 17,494 | 24,812 | 25,907 | 29,430 |
 | 1. Long-term prepaid expenses |
|
|
4,221 | 5,315 | 5,064 | 2,654 | 2,214 |
 | 2. Deferred income tax assets |
|
|
6,896 | 12,180 | 19,748 | 23,253 | 27,216 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
112,468 | 136,606 | 171,848 | 193,902 | 220,657 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
62,701 | 86,980 | 113,634 | 136,257 | 162,520 |
 | I. Current liabilities |
|
|
62,701 | 86,980 | 113,634 | 136,257 | 162,520 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,830 | 8,719 | 5,222 | 5,866 | 7,532 |
 | 4. Advances from customers |
|
|
29,979 | 56,399 | 85,393 | 104,068 | 123,594 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,097 | 1,882 | 4,798 | 4,203 | 4,837 |
 | 6. Payables to employees |
|
|
4,749 | 7,826 | 4,501 | 8,915 | 13,513 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
12,479 | 7,626 | 265 | 885 | 400 |
 | 12. Provision for short term payables |
|
|
4,500 | 4,500 | 13,349 | 12,195 | 12,486 |
 | 13. Bonus and welfare fund |
|
|
66 | 27 | 106 | 124 | 159 |
 | 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 |
|
|
49,767 | 49,626 | 58,214 | 57,645 | 58,136 |
 | I. ShareHolder's equity |
|
|
46,476 | 46,928 | 56,110 | 56,110 | 57,143 |
 | 1. Owner's investment capital |
|
|
44,000 | 44,000 | 44,000 | 44,000 | 44,000 |
 | 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 |
|
|
2,476 | 2,928 | 2,928 | 3,468 | 3,976 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
| | 9,182 | 8,642 | 9,166 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
| | 9,182 | 8,642 | 9,166 |
 | 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 |
|
|
3,291 | 2,698 | 2,104 | 1,535 | 993 |
 | 1. Funding resources |
|
|
3,291 | 2,698 | 2,104 | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | 1,535 | 993 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
112,468 | 136,606 | 171,848 | 193,902 | 220,657 |
There is no report.
|
|