|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
57,849 | 55,229 | 62,794 | 59,140 | 50,823 |
 | I. Cash and cash equivalents |
|
|
6,670 | 7,693 | 11,227 | 11,558 | 4,323 |
 | 1. Cash |
|
|
6,670 | 7,693 | 11,227 | 11,558 | 4,323 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | 12,000 | 14,769 | 13,401 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 12,000 | 14,769 | 13,401 |
 | III. Short-term receivables |
|
|
15,980 | 20,991 | 21,598 | 27,739 | 30,657 |
 | 1. Short-term receivables of customers |
|
|
6,001 | 6,502 | 9,154 | 16,200 | 19,880 |
 | 2. Prepayments to suppliers |
|
|
5,750 | 1,690 | 194 | 106 | 106 |
 | 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 |
|
|
4,551 | 13,121 | 12,628 | 11,811 | 11,049 |
 | 7. Provision for doubtful short-term receivables |
|
|
-322 | -322 | -377 | -377 | -377 |
 | IV. Inventories |
|
|
32,855 | 23,007 | 12,284 | 1,632 | 957 |
 | 1. Inventories |
|
|
32,855 | 23,007 | 12,284 | 1,632 | 957 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,344 | 3,539 | 5,686 | 3,442 | 1,486 |
 | 1. Short-term prepaid expenses |
|
|
2,404 | | 3,216 | 1,978 | 232 |
 | 2. Deductible VAT |
|
|
-4 | | 2,594 | -1 | |
 | 3. Taxes and the State Receivables |
|
|
69 | 3,664 | -125 | 1,590 | 1,254 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
-125 | -125 | | -125 | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
112,229 | 118,480 | 118,544 | 152,522 | 181,044 |
 | I. Long-term receivables |
|
|
| 281 | 281 | 281 | 3,281 |
 | 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 |
|
|
| 281 | 281 | 281 | 3,281 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
106,117 | 112,820 | 114,523 | 141,735 | 170,118 |
 | 1. Tangible fixed assets |
|
|
106,117 | 112,820 | 114,523 | 141,735 | 170,051 |
 | - Cost |
|
|
141,157 | 155,286 | 165,632 | 205,423 | 249,575 |
 | - Accumulated depreciation |
|
|
-35,039 | -42,466 | -51,109 | -63,688 | -79,524 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | 66 |
 | - Cost |
|
|
| | | | 78 |
 | - Accumulated depreciation |
|
|
| | | | -12 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
235 | 235 | 1,265 | 5,326 | 233 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
235 | 235 | 1,265 | 5,326 | 233 |
 | 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 |
|
|
5,876 | 5,143 | 2,474 | 5,179 | 7,412 |
 | 1. Long-term prepaid expenses |
|
|
5,876 | 5,143 | 2,474 | 5,179 | 7,412 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
170,077 | 173,709 | 181,338 | 211,662 | 231,867 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
49,853 | 56,467 | 67,457 | 66,932 | 66,038 |
 | I. Current liabilities |
|
|
46,557 | 54,994 | 64,268 | 59,564 | 48,917 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
730 | | | | 3,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
32 | 4,019 | 4,379 | 15,537 | 15,047 |
 | 4. Advances from customers |
|
|
211 | 253 | 491 | 301 | 4,710 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,991 | 2,777 | 1,884 | 1,425 | 2,977 |
 | 6. Payables to employees |
|
|
-6,220 | -687 | 3,928 | 9,349 | 8,404 |
 | 7. Short-term accrued expenses |
|
|
3,947 | 1,352 | 1,030 | 627 | 693 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
44,644 | 46,997 | 51,958 | 32,269 | 14,222 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
221 | 282 | 598 | 56 | -136 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,297 | 1,473 | 3,189 | 7,368 | 17,121 |
 | 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 |
|
|
92 | 93 | 99 | 4,452 | 9,611 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,205 | 1,380 | 3,090 | 2,916 | 7,510 |
 | 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 |
|
|
120,224 | 117,242 | 113,881 | 144,730 | 165,830 |
 | I. ShareHolder's equity |
|
|
37,339 | 37,458 | 38,116 | 39,160 | 39,943 |
 | 1. Owner's investment capital |
|
|
36,700 | 36,700 | 36,700 | 36,700 | 36,700 |
 | 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 |
|
|
338 | 435 | 662 | 662 | 931 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
300 | 323 | 755 | 1,799 | 2,312 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
| 323 | 755 | 1,799 | 2,312 |
 | 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 |
|
|
82,886 | 79,784 | 75,765 | 105,570 | 125,887 |
 | 1. Funding resources |
|
|
-918 | | | | |
 | 2. Funding resources that form fixed assets |
|
|
83,803 | 79,784 | 75,765 | 105,570 | 125,887 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
170,077 | 173,709 | 181,338 | 211,662 | 231,867 |
There is no report.
|
|