|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
119,920 | 130,932 | 97,084 | 116,465 | 150,636 |
 | I. Cash and cash equivalents |
|
|
33,171 | 17,562 | 21,376 | 16,464 | 18,323 |
 | 1. Cash |
|
|
33,171 | 17,562 | 15,376 | 15,464 | 16,798 |
 | 2. Cash equivalents |
|
|
| | 6,000 | 1,000 | 1,525 |
 | 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 |
|
|
77,619 | 103,755 | 72,444 | 96,002 | 127,653 |
 | 1. Short-term receivables of customers |
|
|
73,980 | 99,656 | 68,668 | 94,635 | 125,879 |
 | 2. Prepayments to suppliers |
|
|
1,204 | 1,941 | 945 | 1,050 | 1,562 |
 | 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 |
|
|
2,825 | 2,670 | 3,550 | 1,037 | 931 |
 | 7. Provision for doubtful short-term receivables |
|
|
-388 | -513 | -720 | -720 | -720 |
 | IV. Inventories |
|
|
8,764 | 9,369 | 3,264 | 3,999 | 4,644 |
 | 1. Inventories |
|
|
8,764 | 9,502 | 3,397 | 4,132 | 4,777 |
 | 2. Provision for decline in value of inventories |
|
|
| -133 | -133 | -133 | -133 |
 | V. Other current assets |
|
|
365 | 246 | | | 17 |
 | 1. Short-term prepaid expenses |
|
|
365 | 90 | | | 17 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 156 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
323,146 | 282,798 | 288,867 | 322,888 | 260,412 |
 | I. Long-term receivables |
|
|
336 | 895 | 895 | 558 | 558 |
 | 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 |
|
|
336 | 895 | 895 | 558 | 558 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
197,963 | 169,813 | 152,765 | 136,757 | 114,032 |
 | 1. Tangible fixed assets |
|
|
197,865 | 169,750 | 152,666 | 136,700 | 114,002 |
 | - Cost |
|
|
309,856 | 311,065 | 323,643 | 337,891 | 338,945 |
 | - Accumulated depreciation |
|
|
-111,992 | -141,316 | -170,978 | -201,190 | -224,943 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
98 | 63 | 99 | 57 | 30 |
 | - Cost |
|
|
280 | 280 | 358 | 358 | 358 |
 | - Accumulated depreciation |
|
|
-183 | -217 | -259 | -302 | -329 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
114,716 | 106,075 | 71,513 | 71,145 | 73,241 |
 | 1. Costs of long-term production, business in progress |
|
|
43,911 | 32,288 | | | |
 | 2. Costs of construction in progress |
|
|
70,805 | 73,787 | 71,513 | 71,145 | 73,241 |
 | 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 |
|
|
10,131 | 6,015 | 63,694 | 114,428 | 72,581 |
 | 1. Long-term prepaid expenses |
|
|
10,131 | 6,015 | 63,694 | 114,428 | 72,581 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
443,066 | 413,730 | 385,951 | 439,353 | 411,048 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
317,650 | 271,876 | 233,151 | 295,059 | 258,083 |
 | I. Current liabilities |
|
|
187,426 | 167,607 | 145,063 | 190,622 | 152,204 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
33,729 | 35,937 | 35,414 | 26,206 | 31,156 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
82,959 | 51,428 | 42,941 | 115,216 | 64,297 |
 | 4. Advances from customers |
|
|
34,269 | 35,746 | 32,575 | 25,468 | 25,949 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,715 | 12,285 | 2,688 | 1,716 | 6,938 |
 | 6. Payables to employees |
|
|
15,529 | 13,696 | 12,135 | 12,942 | 16,098 |
 | 7. Short-term accrued expenses |
|
|
11,395 | 14,635 | 17,200 | 3,455 | 2,570 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,106 | | | | |
 | 11. Other short-term payables |
|
|
1,862 | 1,855 | 804 | 711 | 740 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,861 | 2,025 | 1,306 | 4,910 | 4,457 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
130,224 | 104,268 | 88,088 | 104,436 | 105,879 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | 16,983 | 20,146 |
 | 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 |
|
|
129,664 | 103,709 | 87,528 | 80,278 | 78,754 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
560 | 560 | 560 | | |
 | 11. Long-term unrealized revenue |
|
|
| | | 7,175 | 6,979 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
125,416 | 141,854 | 152,800 | 144,295 | 152,965 |
 | I. ShareHolder's equity |
|
|
125,416 | 141,854 | 152,800 | 144,295 | 152,965 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 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 |
|
|
31,861 | 34,387 | 40,287 | 48,954 | 50,476 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
43,556 | 57,467 | 62,513 | 45,341 | 52,489 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
17,413 | 25,100 | 32,987 | 29,628 | 30,274 |
 | - Profit after tax undistributed this period |
|
|
26,143 | 32,367 | 29,526 | 15,713 | 22,215 |
 | 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 |
|
|
443,066 | 413,730 | 385,951 | 439,353 | 411,048 |
There is no report.
|
|