|
|
Q1 2021 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
36,237 | 47,286 | 39,670 | 40,795 | 41,432 |
 | I. Cash and cash equivalents |
|
|
7,423 | 22,856 | 18,784 | 21,468 | 3,370 |
 | 1. Cash |
|
|
7,423 | 10,856 | 18,784 | 21,468 | 3,370 |
 | 2. Cash equivalents |
|
|
| 12,000 | | | |
 | II. Short-term financial investments |
|
|
5,000 | 5,000 | 5,000 | 5,000 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
5,000 | 5,000 | 5,000 | 5,000 | |
 | III. Short-term receivables |
|
|
20,737 | 15,706 | 13,380 | 9,349 | 37,471 |
 | 1. Short-term receivables of customers |
|
|
16,991 | 16,198 | 13,631 | 10,245 | 38,960 |
 | 2. Prepayments to suppliers |
|
|
457 | 381 | 36 | 152 | 16 |
 | 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 |
|
|
3,288 | 356 | 1,202 | 440 | 76 |
 | 7. Provision for doubtful short-term receivables |
|
|
| -1,229 | -1,489 | -1,489 | -1,581 |
 | IV. Inventories |
|
|
2,623 | 3,100 | 2,472 | 3,715 | 591 |
 | 1. Inventories |
|
|
2,623 | 3,100 | 2,472 | 3,715 | 591 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
455 | 625 | 34 | 1,263 | |
 | 1. Short-term prepaid expenses |
|
|
126 | 625 | 34 | 1,263 | |
 | 2. Deductible VAT |
|
|
298 | | | | |
 | 3. Taxes and the State Receivables |
|
|
30 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
23,876 | 23,327 | 25,048 | 23,851 | 22,126 |
 | 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 |
|
|
23,363 | 22,870 | 24,811 | 23,643 | 22,047 |
 | 1. Tangible fixed assets |
|
|
23,363 | 22,870 | 24,811 | 23,643 | 22,047 |
 | - Cost |
|
|
27,922 | 28,236 | 30,113 | 30,504 | 30,667 |
 | - Accumulated depreciation |
|
|
-4,559 | -5,366 | -5,302 | -6,861 | -8,620 |
 | 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. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
513 | 457 | 237 | 208 | 79 |
 | 1. Long-term prepaid expenses |
|
|
513 | 257 | 94 | 115 | 79 |
 | 2. Deferred income tax assets |
|
|
| 200 | 143 | 92 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
60,113 | 70,613 | 64,718 | 64,646 | 63,558 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
32,107 | 36,626 | 27,328 | 22,096 | 22,600 |
 | I. Current liabilities |
|
|
32,107 | 36,626 | 27,328 | 22,096 | 22,600 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,984 | 9,018 | 15,494 | 10,792 | 12,292 |
 | 4. Advances from customers |
|
|
21,878 | 19,605 | 207 | 20 | 70 |
 | 5. Taxes and other payables to the State Budget |
|
|
128 | 2,416 | 6,120 | 5,420 | 5,941 |
 | 6. Payables to employees |
|
|
2,164 | 3,879 | 3,786 | 5,362 | 3,598 |
 | 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 |
|
|
2,541 | 246 | 97 | 169 | 61 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,412 | 1,462 | 1,624 | 334 | 638 |
 | 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 |
|
|
28,007 | 33,986 | 37,390 | 42,549 | 40,958 |
 | I. ShareHolder's equity |
|
|
28,007 | 33,986 | 37,390 | 42,549 | 40,958 |
 | 1. Owner's investment capital |
|
|
25,000 | 25,000 | 25,000 | 25,000 | 25,000 |
 | 2. Share capital surplus |
|
|
-110 | -110 | -110 | -110 | -110 |
 | 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 |
|
|
3,444 | 3,444 | 3,702 | 6,622 | 9,358 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-328 | 5,652 | 8,798 | 11,038 | 6,711 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
500 | 500 | 500 | | |
 | - Profit after tax undistributed this period |
|
|
-828 | 5,152 | 8,298 | 11,038 | 6,711 |
 | 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 |
|
|
60,113 | 70,613 | 64,718 | 64,646 | 63,558 |
There is no report.
|
|