|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
449,310 | 538,420 | 366,929 | 455,014 | 560,463 |
 | I. Cash and cash equivalents |
|
|
19,859 | 141,655 | 23,473 | 39,191 | 62,274 |
 | 1. Cash |
|
|
19,859 | 15,855 | 23,473 | 39,191 | 62,274 |
 | 2. Cash equivalents |
|
|
| 125,800 | | | |
 | 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 |
|
|
241,244 | 192,706 | 225,955 | 192,958 | 329,020 |
 | 1. Short-term receivables of customers |
|
|
251,574 | 202,599 | 233,518 | 200,782 | 335,019 |
 | 2. Prepayments to suppliers |
|
|
3,000 | 3,362 | 5,441 | 2,031 | 5,288 |
 | 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 |
|
|
1,120 | 1,145 | 1,353 | 4,115 | 2,683 |
 | 7. Provision for doubtful short-term receivables |
|
|
-14,450 | -14,399 | -14,357 | -13,970 | -13,970 |
 | IV. Inventories |
|
|
185,721 | 197,374 | 112,463 | 217,803 | 163,985 |
 | 1. Inventories |
|
|
185,721 | 197,374 | 112,463 | 217,803 | 163,985 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,486 | 6,685 | 5,038 | 5,062 | 5,184 |
 | 1. Short-term prepaid expenses |
|
|
2,486 | 2,877 | 2,058 | 1,882 | 822 |
 | 2. Deductible VAT |
|
|
| 3,788 | 2,786 | 3,003 | 2,535 |
 | 3. Taxes and the State Receivables |
|
|
| 20 | 194 | 177 | 1,826 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,566 | 31,557 | 30,492 | 37,905 | 35,844 |
 | I. Long-term receivables |
|
|
502 | 153 | 153 | 103 | 564 |
 | 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 |
|
|
502 | 153 | 153 | 103 | 564 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
11,000 | 11,705 | 10,980 | 18,347 | 14,413 |
 | 1. Tangible fixed assets |
|
|
10,722 | 11,349 | 10,806 | 18,293 | 14,413 |
 | - Cost |
|
|
39,269 | 42,077 | 44,190 | 54,983 | 54,803 |
 | - Accumulated depreciation |
|
|
-28,547 | -30,728 | -33,384 | -36,691 | -40,390 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
278 | 356 | 174 | 55 | |
 | - Cost |
|
|
954 | 1,172 | 1,172 | 1,172 | 1,172 |
 | - Accumulated depreciation |
|
|
-676 | -816 | -998 | -1,118 | -1,172 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
295 | 295 | 570 | 136 | 136 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
295 | 295 | 570 | 136 | 136 |
 | 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 |
|
|
20,769 | 19,404 | 18,789 | 19,318 | 20,730 |
 | 1. Long-term prepaid expenses |
|
|
20,769 | 19,404 | 18,789 | 19,318 | 20,730 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
481,876 | 569,976 | 397,421 | 492,918 | 596,307 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
424,060 | 510,722 | 338,363 | 433,847 | 537,256 |
 | I. Current liabilities |
|
|
424,060 | 509,469 | 337,276 | 433,847 | 537,256 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
155,539 | 86,768 | 132,374 | 167,936 | 225,719 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
204,575 | 292,118 | 174,266 | 234,779 | 281,889 |
 | 4. Advances from customers |
|
|
3,370 | 1,738 | 1,203 | 2,774 | 1,702 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,337 | 2,203 | 1,752 | 2,914 | 3,629 |
 | 6. Payables to employees |
|
|
16,474 | 16,354 | 14,476 | 14,415 | 14,346 |
 | 7. Short-term accrued expenses |
|
|
338 | 730 | 597 | 308 | 365 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
22,760 | 94,313 | 933 | 1,625 | 1,629 |
 | 12. Provision for short term payables |
|
|
9,074 | 9,275 | 7,147 | 5,314 | 5,338 |
 | 13. Bonus and welfare fund |
|
|
6,592 | 5,971 | 4,527 | 3,782 | 2,639 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| 1,252 | 1,088 | | |
 | 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 |
|
|
| 1,252 | 1,088 | | |
 | 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 |
|
|
57,816 | 59,254 | 59,058 | 59,071 | 59,051 |
 | I. ShareHolder's equity |
|
|
57,816 | 59,254 | 59,058 | 59,071 | 59,051 |
 | 1. Owner's investment capital |
|
|
25,001 | 25,001 | 25,001 | 25,001 | 25,001 |
 | 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 |
|
|
26,440 | 27,753 | 29,103 | 29,103 | 29,350 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,375 | 6,501 | 4,954 | 4,968 | 4,700 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
6,375 | 6,501 | 4,954 | 4,968 | 4,700 |
 | 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 |
|
|
481,876 | 569,976 | 397,421 | 492,918 | 596,307 |
There is no report.
|
|