|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
240,217 | 220,481 | 272,052 | 252,622 | 198,109 |
 | I. Cash and cash equivalents |
|
|
8,099 | 15,343 | 33,172 | 31,729 | 6,917 |
 | 1. Cash |
|
|
8,099 | 15,343 | 32,672 | 31,229 | 6,417 |
 | 2. Cash equivalents |
|
|
| | 500 | 500 | 500 |
 | 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 |
|
|
220,661 | 192,295 | 225,089 | 193,880 | 147,759 |
 | 1. Short-term receivables of customers |
|
|
213,297 | 178,769 | 181,310 | 157,925 | 136,913 |
 | 2. Prepayments to suppliers |
|
|
1,342 | 1,536 | 15,400 | 635 | 793 |
 | 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 |
|
|
6,022 | 11,990 | 28,378 | 35,320 | 26,410 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | -16,356 |
 | IV. Inventories |
|
|
10,492 | 11,971 | 13,283 | 26,264 | 42,313 |
 | 1. Inventories |
|
|
10,492 | 11,971 | 13,283 | 26,264 | 42,313 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
964 | 871 | 508 | 750 | 1,120 |
 | 1. Short-term prepaid expenses |
|
|
953 | 869 | 318 | 699 | 1,119 |
 | 2. Deductible VAT |
|
|
| | 138 | | 1 |
 | 3. Taxes and the State Receivables |
|
|
12 | 2 | 52 | 50 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
103,913 | 79,398 | 74,680 | 67,888 | 66,043 |
 | I. Long-term receivables |
|
|
7 | 6 | 168 | 168 | 168 |
 | 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 |
|
|
7 | 6 | 168 | 168 | 168 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
51,088 | 39,673 | 37,492 | 31,525 | 33,234 |
 | 1. Tangible fixed assets |
|
|
44,446 | 33,211 | 28,579 | 23,454 | 25,815 |
 | - Cost |
|
|
84,622 | 77,522 | 68,815 | 67,340 | 73,592 |
 | - Accumulated depreciation |
|
|
-40,176 | -44,311 | -40,236 | -43,886 | -47,777 |
 | 2. Fixed assets of financial leasing |
|
|
| | 2,630 | 1,967 | 1,495 |
 | - Cost |
|
|
| | 3,054 | 2,833 | 2,833 |
 | - Accumulated depreciation |
|
|
| | -424 | -866 | -1,338 |
 | 3. Intangible fixed assets |
|
|
6,642 | 6,463 | 6,283 | 6,104 | 5,924 |
 | - Cost |
|
|
10,638 | 10,638 | 10,638 | 10,638 | 10,638 |
 | - Accumulated depreciation |
|
|
-3,996 | -4,175 | -4,355 | -4,534 | -4,714 |
 | III. Real Estate Investments |
|
|
16,345 | 15,685 | 15,026 | 14,366 | 13,707 |
 | - Cost |
|
|
19,590 | 19,590 | 19,590 | 19,590 | 19,590 |
 | - Accumulated depreciation |
|
|
-3,245 | -3,905 | -4,564 | -5,224 | -5,883 |
 | IV. Long-term assets in progress |
|
|
13,394 | 8,492 | 8,492 | 10,525 | 8,855 |
 | 1. Costs of long-term production, business in progress |
|
|
| 8,492 | | | |
 | 2. Costs of construction in progress |
|
|
13,394 | | 8,492 | 10,525 | 8,855 |
 | IV. Long-term financial investments |
|
|
5,175 | | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
5,175 | | | | |
 | 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 |
|
|
17,905 | 15,541 | 13,501 | 11,303 | 10,078 |
 | 1. Long-term prepaid expenses |
|
|
17,905 | 15,541 | 13,501 | 11,303 | 10,078 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
344,130 | 299,879 | 346,732 | 320,510 | 264,151 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
286,943 | 225,125 | 285,887 | 239,757 | 177,163 |
 | I. Current liabilities |
|
|
263,786 | 222,969 | 282,358 | 235,136 | 172,277 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
169,000 | 154,700 | 200,016 | 191,010 | 141,433 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
80,580 | 53,077 | 63,910 | 16,374 | 10,453 |
 | 4. Advances from customers |
|
|
363 | 665 | 1,577 | 1,345 | 2,658 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,180 | 1,985 | 156 | 3,324 | 4,812 |
 | 6. Payables to employees |
|
|
4,510 | 1,897 | 2,161 | 2,549 | 6,170 |
 | 7. Short-term accrued expenses |
|
|
1,295 | 505 | 451 | 58 | 235 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
395 | | 88 | | |
 | 11. Other short-term payables |
|
|
5,880 | 9,658 | 13,534 | 20,022 | 6,092 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
584 | 483 | 466 | 454 | 423 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
23,157 | 2,156 | 3,529 | 4,621 | 4,886 |
 | 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 |
|
|
3,377 | 3,069 | 3,529 | 4,621 | 4,886 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,236 | | | | |
 | 7. Convertible bonds |
|
|
17,428 | | | | |
 | 8. Deferred income tax payables |
|
|
116 | -913 | | | |
 | 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 |
|
|
57,187 | 74,754 | 60,845 | 80,753 | 86,988 |
 | I. ShareHolder's equity |
|
|
57,187 | 74,754 | 60,845 | 80,753 | 86,988 |
 | 1. Owner's investment capital |
|
|
64,553 | 81,981 | 81,981 | 101,981 | 101,981 |
 | 2. Share capital surplus |
|
|
| | | -120 | -120 |
 | 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 |
|
|
30 | 30 | 30 | 30 | 30 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-7,757 | -7,803 | -21,166 | -21,138 | -14,903 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-2,761 | -14,505 | -5,707 | -21,166 | -21,138 |
 | - Profit after tax undistributed this period |
|
|
-4,996 | 6,701 | -15,459 | 28 | 6,235 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
361 | 546 | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
344,130 | 299,879 | 346,732 | 320,510 | 264,151 |
There is no report.
|
|