|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
118,675 | 118,763 | 125,776 | 121,817 | 128,467 |
 | I. Cash and cash equivalents |
|
|
22,702 | 27,998 | 28,420 | 20,438 | 42,185 |
 | 1. Cash |
|
|
20,702 | 25,998 | 26,420 | 20,438 | 42,185 |
 | 2. Cash equivalents |
|
|
2,000 | 2,000 | 2,000 | | |
 | II. Short-term financial investments |
|
|
28,376 | 23,482 | 23,583 | 23,001 | 12,500 |
 | 1. Trading securities |
|
|
5,376 | 5,376 | 5,376 | 2 | |
 | 2. Provision for diminution in value of trading securities |
|
|
-5,000 | -5,000 | -5,000 | -1 | |
 | 3. Investments holding until maturity |
|
|
28,000 | 23,106 | 23,207 | 23,000 | 12,500 |
 | III. Short-term receivables |
|
|
44,469 | 41,393 | 48,189 | 49,755 | 53,874 |
 | 1. Short-term receivables of customers |
|
|
39,249 | 43,287 | 53,665 | 56,168 | 64,959 |
 | 2. Prepayments to suppliers |
|
|
4,392 | 2,140 | 1,956 | 971 | 1,576 |
 | 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 |
|
|
11,619 | 10,082 | 7,384 | 8,491 | 6,661 |
 | 7. Provision for doubtful short-term receivables |
|
|
-10,792 | -14,116 | -14,817 | -15,874 | -19,323 |
 | IV. Inventories |
|
|
22,534 | 25,678 | 24,708 | 28,202 | 19,293 |
 | 1. Inventories |
|
|
22,534 | 25,678 | 24,708 | 28,202 | 19,293 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
595 | 212 | 877 | 422 | 615 |
 | 1. Short-term prepaid expenses |
|
|
565 | 182 | 627 | 396 | 597 |
 | 2. Deductible VAT |
|
|
29 | 30 | 17 | 26 | 17 |
 | 3. Taxes and the State Receivables |
|
|
| | 232 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,232 | 25,611 | 29,213 | 23,676 | 38,203 |
 | I. Long-term receivables |
|
|
| 700 | 700 | 700 | 911 |
 | 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 |
|
|
| 700 | 700 | 700 | 911 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,364 | 5,253 | 8,710 | 6,089 | 3,921 |
 | 1. Tangible fixed assets |
|
|
4,032 | 4,373 | 6,043 | 4,474 | 3,313 |
 | - Cost |
|
|
27,541 | 27,749 | 30,341 | 29,272 | 29,683 |
 | - Accumulated depreciation |
|
|
-23,509 | -23,376 | -24,298 | -24,798 | -26,370 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,332 | 880 | 2,667 | 1,615 | 608 |
 | - Cost |
|
|
6,577 | 6,779 | 9,450 | 9,450 | 9,450 |
 | - Accumulated depreciation |
|
|
-5,245 | -5,899 | -6,782 | -7,835 | -8,842 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
777 | 14 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
777 | 14 | | | |
 | IV. Long-term financial investments |
|
|
14,494 | 18,494 | 18,494 | 16,076 | 32,076 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,494 | 3,494 | 3,494 | 2,701 | 2,701 |
 | 3. Other investments in equity instruments |
|
|
| | | 5,374 | 375 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -4,999 | |
 | 5. Investments holding until maturity |
|
|
11,000 | 15,000 | 15,000 | 13,000 | 29,000 |
 | V. Total other long-term assets |
|
|
1,596 | 1,149 | 1,309 | 811 | 1,296 |
 | 1. Long-term prepaid expenses |
|
|
1,596 | 1,149 | 1,309 | 811 | 1,057 |
 | 2. Deferred income tax assets |
|
|
| | | | 239 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
140,906 | 144,373 | 154,989 | 145,493 | 166,670 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
103,788 | 107,991 | 118,157 | 110,529 | 127,687 |
 | I. Current liabilities |
|
|
103,476 | 107,738 | 117,904 | 110,275 | 127,433 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,599 | 4,278 | 2,881 | 2,373 | 2,616 |
 | 4. Advances from customers |
|
|
70,425 | 73,354 | 84,022 | 82,594 | 85,362 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,630 | 2,702 | 3,159 | 3,240 | 4,826 |
 | 6. Payables to employees |
|
|
9,392 | 12,156 | 15,082 | 12,135 | 20,831 |
 | 7. Short-term accrued expenses |
|
|
480 | 721 | 680 | 569 | 3,576 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
44 | | | | |
 | 11. Other short-term payables |
|
|
11,953 | 9,994 | 6,814 | 3,628 | 4,375 |
 | 12. Provision for short term payables |
|
|
1,920 | 2,230 | 2,000 | 1,500 | 1,195 |
 | 13. Bonus and welfare fund |
|
|
32 | 2,301 | 3,265 | 4,237 | 4,652 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
312 | 254 | 254 | 254 | 254 |
 | 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 |
|
|
312 | 254 | 254 | 254 | 254 |
 | 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 |
|
|
37,118 | 36,382 | 36,831 | 34,964 | 38,983 |
 | I. ShareHolder's equity |
|
|
37,118 | 36,382 | 36,831 | 34,964 | 38,983 |
 | 1. Owner's investment capital |
|
|
28,350 | 28,350 | 28,350 | 28,350 | 28,350 |
 | 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 |
|
|
1,100 | 1,100 | 1,100 | 1,100 | 1,100 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
7,668 | 6,932 | 7,382 | 5,514 | 9,534 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
7,668 | 6,932 | 7,382 | 5,514 | 9,534 |
 | 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 |
|
|
140,906 | 144,373 | 154,989 | 145,493 | 166,670 |
There is no report.
|
|