|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
203,597 | 211,608 | 136,366 | 174,309 | 232,817 |
 | I. Cash and cash equivalents |
|
|
36,985 | 30,119 | 36,330 | 10,122 | 22,871 |
 | 1. Cash |
|
|
36,985 | 26,119 | 33,330 | 10,122 | 22,871 |
 | 2. Cash equivalents |
|
|
| 4,000 | 3,000 | | |
 | II. Short-term financial investments |
|
|
| | | | 183 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 183 |
 | III. Short-term receivables |
|
|
37,078 | 69,625 | 32,798 | 76,530 | 55,737 |
 | 1. Short-term receivables of customers |
|
|
39,609 | 73,322 | 48,761 | 91,136 | 55,307 |
 | 2. Prepayments to suppliers |
|
|
11,008 | 7,796 | 259 | 1,506 | 2,636 |
 | 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 |
|
|
5,537 | 7,569 | 5,244 | 5,382 | 198 |
 | 7. Provision for doubtful short-term receivables |
|
|
-19,076 | -19,062 | -21,466 | -21,494 | -2,404 |
 | IV. Inventories |
|
|
123,699 | 107,710 | 60,379 | 82,455 | 148,143 |
 | 1. Inventories |
|
|
123,699 | 107,710 | 60,379 | 82,455 | 149,693 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | -1,550 |
 | V. Other current assets |
|
|
5,836 | 4,153 | 6,858 | 5,202 | 5,883 |
 | 1. Short-term prepaid expenses |
|
|
331 | 421 | 40 | 5 | |
 | 2. Deductible VAT |
|
|
5,443 | 3,732 | 6,796 | 5,184 | 5,861 |
 | 3. Taxes and the State Receivables |
|
|
63 | | 23 | 12 | 22 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
138,438 | 143,716 | 174,306 | 165,950 | 169,370 |
 | I. Long-term receivables |
|
|
300 | 300 | 300 | 316 | 316 |
 | 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 |
|
|
300 | 300 | 300 | 316 | 316 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
134,190 | 124,162 | 115,099 | 108,018 | 101,854 |
 | 1. Tangible fixed assets |
|
|
113,927 | 104,405 | 96,035 | 89,648 | 84,176 |
 | - Cost |
|
|
245,341 | 247,787 | 248,432 | 246,350 | 247,525 |
 | - Accumulated depreciation |
|
|
-131,414 | -143,382 | -152,397 | -156,703 | -163,349 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | 17,677 |
 | - Cost |
|
|
| | | | 26,507 |
 | - Accumulated depreciation |
|
|
| | | | -8,829 |
 | 3. Intangible fixed assets |
|
|
20,263 | 19,757 | 19,064 | 18,370 | |
 | - Cost |
|
|
26,331 | 26,507 | 26,507 | 26,507 | |
 | - Accumulated depreciation |
|
|
-6,067 | -6,750 | -7,443 | -8,136 | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
353 | 17,319 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
353 | 17,319 | | | |
 | IV. Long-term financial investments |
|
|
1,116 | 1,116 | 1,116 | 1,116 | 1,116 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,116 | 1,116 | 1,116 | 1,116 | 1,116 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
2,478 | 819 | 57,791 | 56,499 | 66,085 |
 | 1. Long-term prepaid expenses |
|
|
2,478 | 819 | 57,791 | 56,499 | 65,499 |
 | 2. Deferred income tax assets |
|
|
| | | | 586 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
342,035 | 355,324 | 310,672 | 340,259 | 402,188 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
203,095 | 209,250 | 162,506 | 174,053 | 223,066 |
 | I. Current liabilities |
|
|
202,061 | 192,304 | 143,828 | 159,525 | 198,433 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
131,878 | 117,586 | 95,034 | 88,464 | 110,662 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
40,699 | 37,654 | 20,583 | 40,815 | 47,800 |
 | 4. Advances from customers |
|
|
5,816 | 7,353 | 2,148 | 2,463 | 2,516 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,027 | 5,598 | 4,109 | 2,516 | 2,791 |
 | 6. Payables to employees |
|
|
15,824 | 16,936 | 11,322 | 16,049 | 19,505 |
 | 7. Short-term accrued expenses |
|
|
1,399 | 2,525 | 3,536 | 2,132 | 5,812 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,461 | 3,747 | 4,785 | 6,344 | 7,088 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
956 | 904 | 2,312 | 742 | 2,260 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,034 | 16,947 | 18,678 | 14,528 | 24,634 |
 | 1. Long-term payables to sellers |
|
|
| 15,679 | 17,461 | 14,428 | 7,056 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,034 | 1,268 | 1,217 | 100 | 1,300 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 15,750 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | 528 |
 | 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 |
|
|
138,940 | 146,073 | 148,166 | 166,206 | 179,122 |
 | I. ShareHolder's equity |
|
|
138,940 | 146,073 | 148,166 | 166,206 | 179,122 |
 | 1. Owner's investment capital |
|
|
108,000 | 108,000 | 108,000 | 108,000 | 108,000 |
 | 2. Share capital surplus |
|
|
10,800 | 10,800 | 10,800 | 10,800 | 10,800 |
 | 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 |
|
|
8,447 | 8,447 | 8,447 | 8,447 | 8,447 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
11,693 | 18,826 | 20,919 | 38,959 | 51,875 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,688 | 4,586 | 10,696 | 20,919 | 30,547 |
 | - Profit after tax undistributed this period |
|
|
8,005 | 14,240 | 10,223 | 18,040 | 21,328 |
 | 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 |
|
|
342,035 | 355,324 | 310,672 | 340,259 | 402,188 |
There is no report.
|
|