|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
51,093 | 45,796 | 65,017 | 114,960 | 141,810 |
 | I. Cash and cash equivalents |
|
|
13,206 | 7,502 | 14,912 | 55,838 | 74,194 |
 | 1. Cash |
|
|
13,206 | 7,502 | 14,912 | 55,838 | 74,194 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
25,000 | 25,000 | 39,000 | 39,000 | 39,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
25,000 | 25,000 | 39,000 | 39,000 | 39,000 |
 | III. Short-term receivables |
|
|
3,582 | 4,146 | 4,488 | 4,955 | 3,506 |
 | 1. Short-term receivables of customers |
|
|
337 | 883 | 2,004 | 967 | 1,899 |
 | 2. Prepayments to suppliers |
|
|
1,679 | 1,679 | 323 | 706 | 192 |
 | 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 |
|
|
1,566 | 1,583 | 2,161 | 3,282 | 1,415 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
9,260 | 9,090 | 6,347 | 13,181 | 22,141 |
 | 1. Inventories |
|
|
9,260 | 9,090 | 6,347 | 13,181 | 22,141 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
45 | 58 | 270 | 1,987 | 2,968 |
 | 1. Short-term prepaid expenses |
|
|
45 | 19 | 63 | 45 | 28 |
 | 2. Deductible VAT |
|
|
| | 207 | 1,735 | 2,941 |
 | 3. Taxes and the State Receivables |
|
|
| 39 | | 207 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,285 | 5,612 | 4,929 | 5,411 | 5,871 |
 | I. Long-term receivables |
|
|
350 | 350 | 350 | 391 | 409 |
 | 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 |
|
|
350 | 350 | 350 | 391 | 409 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,935 | 5,252 | 4,527 | 4,909 | 5,119 |
 | 1. Tangible fixed assets |
|
|
5,900 | 5,227 | 4,514 | 4,907 | 5,119 |
 | - Cost |
|
|
15,427 | 15,319 | 15,319 | 15,996 | 16,101 |
 | - Accumulated depreciation |
|
|
-9,527 | -10,092 | -10,805 | -11,089 | -10,982 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
35 | 24 | 14 | 3 | |
 | - Cost |
|
|
54 | 54 | 54 | 54 | 54 |
 | - Accumulated depreciation |
|
|
-19 | -30 | -40 | -51 | -54 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
| 11 | 52 | 111 | 342 |
 | 1. Long-term prepaid expenses |
|
|
| 11 | 52 | 111 | 342 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
57,378 | 51,408 | 69,947 | 120,371 | 147,681 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
29,512 | 23,393 | 28,479 | 52,664 | 61,575 |
 | I. Current liabilities |
|
|
29,512 | 23,393 | 28,479 | 52,664 | 61,575 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
23 | 23 | 23 | 23 | 23 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,404 | 301 | 379 | 188 | 2,019 |
 | 4. Advances from customers |
|
|
6,900 | 7,540 | 9,047 | 10,897 | 14,565 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,222 | 407 | 3,853 | 13,108 | 14,883 |
 | 6. Payables to employees |
|
|
112 | | 636 | 2,961 | 3,302 |
 | 7. Short-term accrued expenses |
|
|
60 | 55 | 55 | 70 | 80 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,431 | 568 | 262 | 159 | 139 |
 | 11. Other short-term payables |
|
|
8,987 | 6,807 | 6,505 | 15,287 | 15,681 |
 | 12. Provision for short term payables |
|
|
| | 7,718 | | |
 | 13. Bonus and welfare fund |
|
|
7,372 | 7,693 | | 9,971 | 10,884 |
 | 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 |
|
|
27,866 | 28,015 | 41,468 | 67,707 | 86,106 |
 | I. ShareHolder's equity |
|
|
27,866 | 28,015 | 41,468 | 67,707 | 86,106 |
 | 1. Owner's investment capital |
|
|
12,249 | 12,249 | 12,249 | 12,249 | 12,249 |
 | 2. Share capital surplus |
|
|
1 | 1 | 1 | 1 | 1 |
 | 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 |
|
|
14,223 | 14,223 | 14,223 | 17,944 | 32,612 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,394 | 1,542 | 14,995 | 37,513 | 41,244 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
54 | 54 | 54 | 54 | 54 |
 | - Profit after tax undistributed this period |
|
|
1,339 | 1,488 | 14,941 | 37,459 | 41,189 |
 | 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 |
|
|
57,378 | 51,408 | 69,947 | 120,371 | 147,681 |
There is no report.
|
|