|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
69,842 | 83,725 | 73,807 | 80,642 | 93,740 |
 | I. Cash and cash equivalents |
|
|
12,724 | 26,381 | 10,148 | 5,687 | 10,513 |
 | 1. Cash |
|
|
6,724 | 23,381 | 5,127 | 2,687 | 10,513 |
 | 2. Cash equivalents |
|
|
6,000 | 3,000 | 5,021 | 3,000 | |
 | II. Short-term financial investments |
|
|
33,766 | 31,109 | 42,434 | 55,000 | 66,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
33,766 | 31,109 | 42,434 | 55,000 | 66,500 |
 | III. Short-term receivables |
|
|
13,516 | 15,797 | 12,284 | 12,527 | 10,703 |
 | 1. Short-term receivables of customers |
|
|
13,426 | 16,495 | 13,010 | 12,071 | 10,466 |
 | 2. Prepayments to suppliers |
|
|
737 | 219 | 263 | 291 | 362 |
 | 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 |
|
|
1,037 | 767 | 850 | 992 | 413 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,685 | -1,685 | -1,839 | -828 | -538 |
 | IV. Inventories |
|
|
6,073 | 5,852 | 5,994 | 5,533 | 5,263 |
 | 1. Inventories |
|
|
6,073 | 5,852 | 5,994 | 5,533 | 5,518 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | -255 |
 | V. Other current assets |
|
|
3,763 | 4,587 | 2,947 | 1,894 | 761 |
 | 1. Short-term prepaid expenses |
|
|
107 | 281 | 21 | | |
 | 2. Deductible VAT |
|
|
3,572 | 3,731 | 2,926 | 1,894 | 622 |
 | 3. Taxes and the State Receivables |
|
|
84 | 575 | | | 138 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
122,970 | 128,290 | 112,175 | 104,990 | 100,180 |
 | I. Long-term receivables |
|
|
16,466 | 12,356 | | | |
 | 1. Long-term customer's receivables |
|
|
16,466 | 12,356 | | | |
 | 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 |
|
|
104,872 | 115,194 | 111,563 | 104,048 | 99,399 |
 | 1. Tangible fixed assets |
|
|
104,260 | 114,637 | 111,028 | 103,531 | 98,894 |
 | - Cost |
|
|
238,688 | 261,804 | 269,630 | 274,335 | 280,460 |
 | - Accumulated depreciation |
|
|
-134,428 | -147,166 | -158,602 | -170,804 | -181,566 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
612 | 557 | 535 | 517 | 505 |
 | - Cost |
|
|
1,062 | 1,062 | 1,062 | 1,062 | 1,062 |
 | - Accumulated depreciation |
|
|
-450 | -505 | -528 | -545 | -557 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,025 | 239 | 231 | 231 | 308 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,025 | 239 | 231 | 231 | 308 |
 | 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 |
|
|
607 | 501 | 381 | 711 | 472 |
 | 1. Long-term prepaid expenses |
|
|
607 | 501 | 381 | 711 | 472 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
192,812 | 212,015 | 185,982 | 185,632 | 193,919 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
22,213 | 39,002 | 16,783 | 18,614 | 27,588 |
 | I. Current liabilities |
|
|
22,213 | 39,002 | 16,783 | 18,614 | 27,588 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
12,996 | 30,788 | 10,875 | 12,951 | 17,022 |
 | 4. Advances from customers |
|
|
562 | 332 | 82 | 113 | 942 |
 | 5. Taxes and other payables to the State Budget |
|
|
326 | 99 | 634 | 693 | 1,208 |
 | 6. Payables to employees |
|
|
3,940 | 3,319 | 1,070 | 1,552 | 4,700 |
 | 7. Short-term accrued expenses |
|
|
8 | | 16 | | 105 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
225 | 338 | 315 | 249 | 232 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
4,155 | 4,125 | 3,791 | 3,057 | 3,380 |
 | 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 |
|
|
170,598 | 173,014 | 169,199 | 167,018 | 166,331 |
 | I. ShareHolder's equity |
|
|
170,598 | 173,014 | 169,199 | 167,018 | 166,331 |
 | 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
 | 2. Share capital surplus |
|
|
6,043 | 6,043 | 6,043 | 6,043 | 6,043 |
 | 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 |
|
|
21,688 | 24,114 | 27,167 | 28,984 | 30,787 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
42,868 | 42,856 | 35,988 | 31,990 | 29,501 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
30,735 | 27,591 | 26,903 | 22,978 | 19,014 |
 | - Profit after tax undistributed this period |
|
|
12,133 | 15,265 | 9,086 | 9,012 | 10,487 |
 | 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 |
|
|
192,812 | 212,015 | 185,982 | 185,632 | 193,919 |
There is no report.
|
|