|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
93,805 | 70,944 | 66,508 | 72,257 | 58,800 |
 | I. Cash and cash equivalents |
|
|
23,100 | 29,821 | 8,496 | 21,183 | 6,088 |
 | 1. Cash |
|
|
23,100 | 14,821 | 8,496 | 9,183 | 4,088 |
 | 2. Cash equivalents |
|
|
| 15,000 | | 12,000 | 2,000 |
 | II. Short-term financial investments |
|
|
7,000 | | 2,000 | 2,200 | 33,200 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
7,000 | | 2,000 | 2,200 | 33,200 |
 | III. Short-term receivables |
|
|
61,952 | 38,457 | 53,370 | 43,342 | 14,987 |
 | 1. Short-term receivables of customers |
|
|
59,851 | 35,855 | 48,984 | 40,477 | 13,591 |
 | 2. Prepayments to suppliers |
|
|
286 | 669 | 779 | 1,205 | 1,214 |
 | 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 |
|
|
3,441 | 3,559 | 5,231 | 3,286 | 1,808 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,625 | -1,625 | -1,625 | -1,625 | -1,625 |
 | IV. Inventories |
|
|
1,573 | 2,193 | 2,159 | 5,324 | 4,402 |
 | 1. Inventories |
|
|
1,573 | 2,193 | 2,159 | 5,324 | 4,402 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
181 | 472 | 484 | 208 | 123 |
 | 1. Short-term prepaid expenses |
|
|
181 | 360 | 146 | 208 | |
 | 2. Deductible VAT |
|
|
| | 338 | | |
 | 3. Taxes and the State Receivables |
|
|
| 112 | | | 123 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
109,289 | 111,192 | 105,091 | 100,650 | 95,459 |
 | 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 |
|
|
103,289 | 102,897 | 98,651 | 94,220 | 90,110 |
 | 1. Tangible fixed assets |
|
|
103,289 | 102,897 | 98,651 | 94,220 | 90,110 |
 | - Cost |
|
|
146,725 | 150,476 | 150,680 | 151,246 | 151,246 |
 | - Accumulated depreciation |
|
|
-43,436 | -47,578 | -52,029 | -57,027 | -61,136 |
 | 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 |
|
|
609 | | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
609 | | | | |
 | IV. Long-term financial investments |
|
|
5,000 | 7,000 | 5,000 | 5,000 | 5,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| 2,000 | | | |
 | V. Total other long-term assets |
|
|
391 | 1,294 | 1,441 | 1,431 | 349 |
 | 1. Long-term prepaid expenses |
|
|
391 | 1,294 | 1,441 | 1,431 | 349 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
203,095 | 182,135 | 171,600 | 172,908 | 154,259 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
58,638 | 38,770 | 31,959 | 32,159 | 19,200 |
 | I. Current liabilities |
|
|
58,638 | 38,770 | 31,959 | 32,159 | 19,200 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | 1,555 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
37,337 | 19,685 | 18,089 | 16,746 | 13,429 |
 | 4. Advances from customers |
|
|
519 | 279 | 219 | 15 | 64 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,331 | 3,397 | 2,091 | 2,184 | 299 |
 | 6. Payables to employees |
|
|
13,111 | 9,853 | 5,422 | 8,132 | 1,394 |
 | 7. Short-term accrued expenses |
|
|
174 | | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,956 | 5,325 | 4,583 | 4,985 | 4,013 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
210 | 232 | | 98 | |
 | 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 |
|
|
144,457 | 143,365 | 139,640 | 140,748 | 135,060 |
 | I. ShareHolder's equity |
|
|
65,831 | 64,739 | 61,014 | 62,122 | 56,434 |
 | 1. Owner's investment capital |
|
|
57,500 | 57,500 | 57,500 | 57,500 | 57,500 |
 | 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 |
|
|
2,065 | 2,689 | 3,372 | 3,414 | 3,414 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,266 | 4,550 | 142 | 1,208 | -4,481 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
349 | | | | |
 | - Profit after tax undistributed this period |
|
|
5,917 | 4,550 | 142 | 1,208 | -4,481 |
 | 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 |
|
|
78,626 | 78,626 | 78,626 | 78,626 | 78,626 |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
78,626 | 78,626 | 78,626 | 78,626 | 78,626 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
203,095 | 182,135 | 171,600 | 172,908 | 154,259 |
There is no report.
|
|