|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
132,989 | 123,085 | 127,928 | 137,472 | 124,312 |
 | I. Cash and cash equivalents |
|
|
51,959 | 49,478 | 23,417 | 46,179 | 52,509 |
 | 1. Cash |
|
|
14,959 | 22,478 | 6,417 | 46,179 | 52,509 |
 | 2. Cash equivalents |
|
|
37,000 | 27,000 | 17,000 | | |
 | II. Short-term financial investments |
|
|
| | 15,000 | 30,000 | 30,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 15,000 | 30,000 | 30,000 |
 | III. Short-term receivables |
|
|
68,933 | 61,115 | 71,440 | 49,524 | 26,539 |
 | 1. Short-term receivables of customers |
|
|
68,407 | 60,545 | 70,760 | 48,167 | 25,613 |
 | 2. Prepayments to suppliers |
|
|
41 | 80 | | 38 | 136 |
 | 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 |
|
|
485 | 490 | 680 | 1,319 | 1,039 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | -248 |
 | IV. Inventories |
|
|
11,715 | 9,987 | 14,209 | 7,973 | 10,852 |
 | 1. Inventories |
|
|
12,941 | 10,698 | 14,911 | 8,900 | 11,767 |
 | 2. Provision for decline in value of inventories |
|
|
-1,226 | -711 | -702 | -927 | -915 |
 | V. Other current assets |
|
|
381 | 2,504 | 3,862 | 3,795 | 4,413 |
 | 1. Short-term prepaid expenses |
|
|
111 | 1,800 | 3,602 | 3,795 | 2,615 |
 | 2. Deductible VAT |
|
|
| 703 | 260 | | |
 | 3. Taxes and the State Receivables |
|
|
271 | | | | 1,798 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,765 | 19,117 | 12,704 | 9,088 | 10,739 |
 | I. Long-term receivables |
|
|
| | | 82 | 570 |
 | 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 |
|
|
| | | 82 | 570 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,332 | 11,090 | 10,344 | 9,006 | 6,601 |
 | 1. Tangible fixed assets |
|
|
6,672 | 7,641 | 7,684 | 6,722 | 5,573 |
 | - Cost |
|
|
25,035 | 29,217 | 32,604 | 32,569 | 34,073 |
 | - Accumulated depreciation |
|
|
-18,363 | -21,576 | -24,920 | -25,847 | -28,500 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,659 | 3,449 | 2,660 | 2,284 | 1,027 |
 | - Cost |
|
|
4,750 | 7,760 | 8,680 | 10,144 | 10,144 |
 | - Accumulated depreciation |
|
|
-3,090 | -4,311 | -6,020 | -7,860 | -9,117 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | 29 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 29 | | |
 | 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 |
|
|
3,434 | 8,027 | 2,331 | | 3,569 |
 | 1. Long-term prepaid expenses |
|
|
3,434 | 8,027 | 2,331 | | 3,569 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
144,754 | 142,201 | 140,632 | 146,560 | 135,052 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
80,278 | 80,407 | 75,675 | 80,492 | 66,734 |
 | I. Current liabilities |
|
|
80,278 | 80,407 | 75,675 | 80,492 | 66,734 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
51,696 | 47,774 | 51,791 | 52,166 | 40,967 |
 | 4. Advances from customers |
|
|
201 | 1,421 | 2,019 | 1,727 | 2,067 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,581 | 4,875 | 2,338 | 2,896 | 1,416 |
 | 6. Payables to employees |
|
|
21,011 | 21,662 | 15,276 | 18,012 | 13,085 |
 | 7. Short-term accrued expenses |
|
|
107 | 75 | 193 | 273 | 468 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,553 | 1,486 | 1,494 | 1,533 | 3,163 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,129 | 3,115 | 2,564 | 3,885 | 5,567 |
 | 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 |
|
|
64,476 | 61,794 | 64,957 | 66,068 | 68,317 |
 | I. ShareHolder's equity |
|
|
64,476 | 61,794 | 64,957 | 66,068 | 68,317 |
 | 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 |
|
|
5,897 | 5,897 | 5,897 | 6,322 | 6,772 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
571 | 571 | 571 | 571 | 571 |
 | 11. After tax undistributed profit |
|
|
8,008 | 5,327 | 8,490 | 9,176 | 10,975 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | 3,075 |
 | - Profit after tax undistributed this period |
|
|
8,008 | 5,327 | 8,490 | 9,176 | 7,900 |
 | 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 |
|
|
144,754 | 142,201 | 140,632 | 146,560 | 135,052 |
There is no report.
|
|