|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
912,686 | 427,326 | 427,067 | 327,329 | 358,774 |
| I. Cash and cash equivalents |
|
|
146,431 | 67,743 | 17,814 | 11,188 | 15,579 |
| 1. Cash |
|
|
146,431 | 67,743 | 17,814 | 11,188 | 5,579 |
| 2. Cash equivalents |
|
|
| | | | 10,000 |
| 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 |
|
|
155,172 | 205,778 | 233,312 | 140,393 | 91,380 |
| 1. Short-term receivables of customers |
|
|
97,001 | 105,751 | 158,071 | 82,063 | 62,058 |
| 2. Prepayments to suppliers |
|
|
6,366 | 4,746 | 3,937 | 10,350 | 22,105 |
| 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 |
|
|
52,439 | 95,471 | 71,303 | 47,980 | 7,217 |
| 7. Provision for doubtful short-term receivables |
|
|
-633 | -190 | | | |
| IV. Inventories |
|
|
531,317 | 126,385 | 146,496 | 144,530 | 207,783 |
| 1. Inventories |
|
|
531,317 | 126,385 | 146,496 | 144,530 | 207,783 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
79,766 | 27,420 | 29,445 | 31,218 | 44,031 |
| 1. Short-term prepaid expenses |
|
|
68,757 | 1,152 | 415 | 294 | 25 |
| 2. Deductible VAT |
|
|
11,004 | 22,955 | 25,639 | 28,938 | 39,726 |
| 3. Taxes and the State Receivables |
|
|
5 | 3,313 | 3,391 | 1,986 | 4,280 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
55,729 | 49,850 | 45,952 | 33,867 | 24,587 |
| I. Long-term receivables |
|
|
145 | 5 | 5 | | |
| 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 |
|
|
145 | 5 | 5 | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
22,652 | 23,275 | 16,505 | 14,907 | 12,514 |
| 1. Tangible fixed assets |
|
|
22,618 | 22,945 | 16,311 | 14,847 | 12,514 |
| - Cost |
|
|
32,553 | 35,225 | 28,473 | 28,473 | 23,258 |
| - Accumulated depreciation |
|
|
-9,934 | -12,279 | -12,162 | -13,625 | -10,743 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
34 | 330 | 195 | 59 | |
| - Cost |
|
|
315 | 701 | 701 | 701 | 701 |
| - Accumulated depreciation |
|
|
-281 | -371 | -506 | -642 | -701 |
| III. Real Estate Investments |
|
|
1,152 | 1,152 | | | |
| - Cost |
|
|
1,152 | 1,152 | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 759 | 2,026 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 759 | 2,026 | | |
| IV. Long-term financial investments |
|
|
5,727 | 5,000 | 16,425 | 16,454 | 5,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
727 | | 11,425 | 11,454 | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
| V. Total other long-term assets |
|
|
26,054 | 19,660 | 10,990 | 2,507 | 7,073 |
| 1. Long-term prepaid expenses |
|
|
20,371 | 19,660 | 10,990 | 2,507 | 7,073 |
| 2. Deferred income tax assets |
|
|
5,683 | | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
968,416 | 477,177 | 473,019 | 361,196 | 383,361 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
909,237 | 410,104 | 400,411 | 288,783 | 310,929 |
| I. Current liabilities |
|
|
908,978 | 409,938 | 399,246 | 287,618 | 309,764 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
153,874 | 153,694 | 147,148 | 113,496 | 104,602 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
147,557 | 126,642 | 137,756 | 124,574 | 126,743 |
| 4. Advances from customers |
|
|
524,043 | 11,131 | 13,585 | 1,184 | 1,295 |
| 5. Taxes and other payables to the State Budget |
|
|
5,681 | 1,186 | 669 | 5,023 | 2,121 |
| 6. Payables to employees |
|
|
3,002 | 2,125 | 3,985 | 6,794 | 1,594 |
| 7. Short-term accrued expenses |
|
|
51,203 | 30,614 | 57,054 | 8,476 | 4,970 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
22,654 | 83,468 | 37,526 | 26,874 | 67,539 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
964 | 1,079 | 1,523 | 1,199 | 900 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
259 | 166 | 1,165 | 1,165 | 1,165 |
| 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 |
|
|
| | 1,000 | 1,000 | 1,000 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
240 | | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
19 | 166 | 165 | 165 | 165 |
| 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 |
|
|
59,179 | 67,073 | 72,608 | 72,412 | 72,432 |
| I. ShareHolder's equity |
|
|
59,179 | 67,073 | 72,608 | 72,412 | 72,432 |
| 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
| 2. Share capital surplus |
|
|
2,000 | 2,000 | 865 | 865 | 865 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
11,646 | 11,646 | 11,646 | 11,646 | 11,646 |
| 5. Treasury shares |
|
|
-5,031 | -5,031 | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
4,753 | 5,012 | 12,488 | 14,318 | 14,318 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
430 | 430 | 430 | 430 | 430 |
| 11. After tax undistributed profit |
|
|
4,654 | 12,906 | 7,062 | 5,036 | 5,066 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
323 | 1,038 | 4,593 | 5,028 | 5,047 |
| - Profit after tax undistributed this period |
|
|
4,331 | 11,867 | 2,469 | 8 | 20 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
727 | 111 | 117 | 117 | 107 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
968,416 | 477,177 | 473,019 | 361,196 | 383,361 |
There is no report.
|
|