|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
75,673 | 65,439 | 76,426 | 90,235 | 95,899 |
 | I. Cash and cash equivalents |
|
|
17,884 | 20,582 | 41,357 | 20,378 | 20,135 |
 | 1. Cash |
|
|
8,884 | 3,682 | 2,831 | 1,478 | 2,735 |
 | 2. Cash equivalents |
|
|
9,000 | 16,900 | 38,525 | 18,900 | 17,400 |
 | II. Short-term financial investments |
|
|
30,858 | 16,062 | | 27,100 | 68,000 |
 | 1. Trading securities |
|
|
31,560 | 16,062 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-702 | | | | |
 | 3. Investments holding until maturity |
|
|
| | | 27,100 | 68,000 |
 | III. Short-term receivables |
|
|
24,038 | 25,807 | 33,544 | 35,101 | 2,136 |
 | 1. Short-term receivables of customers |
|
|
2,919 | 3,987 | 4,673 | 2,904 | 2,204 |
 | 2. Prepayments to suppliers |
|
|
113 | 59 | 238 | 948 | 30 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
9,900 | 18,000 | 28,900 | 28,900 | |
 | 6. Other short-term receivables |
|
|
11,421 | 4,335 | 307 | 2,924 | 477 |
 | 7. Provision for doubtful short-term receivables |
|
|
-316 | -574 | -574 | -574 | -574 |
 | IV. Inventories |
|
|
1,738 | 2,131 | 1,196 | 1,958 | 1,708 |
 | 1. Inventories |
|
|
1,738 | 2,131 | 1,196 | 1,958 | 1,708 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,156 | 857 | 329 | 5,698 | 3,920 |
 | 1. Short-term prepaid expenses |
|
|
126 | 59 | 237 | 5,599 | 3,824 |
 | 2. Deductible VAT |
|
|
| 3 | 4 | 11 | 8 |
 | 3. Taxes and the State Receivables |
|
|
1,030 | 795 | 88 | 88 | 88 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
77,257 | 68,168 | 65,654 | 63,046 | 60,126 |
 | I. Long-term receivables |
|
|
199 | 223 | 223 | 170 | 224 |
 | 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 |
|
|
199 | 223 | 223 | 170 | 224 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
56,118 | 50,353 | 40,813 | 35,197 | 29,062 |
 | 1. Tangible fixed assets |
|
|
48,654 | 43,118 | 33,873 | 28,552 | 22,712 |
 | - Cost |
|
|
122,617 | 122,711 | 117,497 | 104,518 | 100,439 |
 | - Accumulated depreciation |
|
|
-73,963 | -79,593 | -83,624 | -75,966 | -77,727 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,464 | 7,235 | 6,940 | 6,645 | 6,350 |
 | - Cost |
|
|
9,457 | 9,599 | 9,599 | 9,599 | 9,599 |
 | - Accumulated depreciation |
|
|
-1,992 | -2,364 | -2,659 | -2,954 | -3,249 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
17,751 | 15,145 | 22,757 | 26,215 | 28,567 |
 | 1. Costs of long-term production, business in progress |
|
|
16,835 | 14,873 | 20,883 | 25,942 | 28,294 |
 | 2. Costs of construction in progress |
|
|
916 | 273 | 1,874 | 273 | 273 |
 | IV. Long-term financial investments |
|
|
200 | 200 | 200 | 200 | 198 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
200 | 200 | 200 | 200 | 200 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -2 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
2,989 | 2,247 | 1,661 | 1,264 | 2,075 |
 | 1. Long-term prepaid expenses |
|
|
2,366 | 2,133 | 1,066 | 669 | 625 |
 | 2. Deferred income tax assets |
|
|
623 | 114 | 595 | 595 | 1,449 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
152,931 | 133,607 | 142,080 | 153,281 | 156,025 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
25,980 | 8,439 | 15,270 | 15,853 | 18,247 |
 | I. Current liabilities |
|
|
25,070 | 7,678 | 15,270 | 15,853 | 18,247 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
267 | 111 | 821 | 837 | 400 |
 | 4. Advances from customers |
|
|
12,842 | 10 | | 2,000 | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,652 | 1,665 | 1,887 | 1,883 | 3,007 |
 | 6. Payables to employees |
|
|
1,045 | 529 | 1,384 | 76 | 76 |
 | 7. Short-term accrued expenses |
|
|
1,278 | 670 | 2,973 | 2,973 | 7,247 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,083 | 3,503 | 6,255 | 5,797 | 5,607 |
 | 12. Provision for short term payables |
|
|
1,241 | 452 | 1,300 | 1,100 | 1,300 |
 | 13. Bonus and welfare fund |
|
|
662 | 737 | 649 | 1,186 | 609 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
909 | 761 | | | |
 | 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 |
|
|
909 | 761 | | | |
 | 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 |
|
|
126,951 | 125,168 | 126,810 | 137,428 | 137,779 |
 | I. ShareHolder's equity |
|
|
126,951 | 125,168 | 126,810 | 137,428 | 137,779 |
 | 1. Owner's investment capital |
|
|
117,000 | 117,000 | 117,000 | 117,000 | 117,000 |
 | 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 |
|
|
1,114 | 1,200 | 1,203 | 1,518 | 1,518 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
8,836 | 6,967 | 8,607 | 18,910 | 19,261 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
809 | 2,759 | 2,316 | 7,664 | 13,926 |
 | - Profit after tax undistributed this period |
|
|
8,027 | 4,209 | 6,292 | 11,247 | 5,335 |
 | 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 |
|
|
152,931 | 133,607 | 142,080 | 153,281 | 156,025 |
There is no report.
|
|