|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
271,012 | 340,316 | 434,504 | 524,038 | 631,831 |
| I. Cash and cash equivalents |
|
|
63,370 | 24,257 | 26,174 | 59,013 | 110,160 |
| 1. Cash |
|
|
21,370 | 24,257 | 26,174 | 59,013 | 110,160 |
| 2. Cash equivalents |
|
|
42,000 | | | | |
| II. Short-term financial investments |
|
|
79,000 | 132,166 | 189,411 | 210,920 | 276,930 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
79,000 | 132,166 | 189,411 | 210,920 | 276,930 |
| III. Short-term receivables |
|
|
49,375 | 69,962 | 91,794 | 122,652 | 111,686 |
| 1. Short-term receivables of customers |
|
|
45,928 | 60,962 | 76,727 | 108,775 | 99,303 |
| 2. Prepayments to suppliers |
|
|
2,092 | 7,372 | 9,391 | 6,899 | 7,598 |
| 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 |
|
|
1,355 | 1,627 | 8,535 | 11,971 | 9,780 |
| 7. Provision for doubtful short-term receivables |
|
|
| | -2,859 | -4,994 | -4,994 |
| IV. Inventories |
|
|
65,136 | 99,606 | 109,747 | 108,044 | 99,604 |
| 1. Inventories |
|
|
65,136 | 100,819 | 110,682 | 109,175 | 100,456 |
| 2. Provision for decline in value of inventories |
|
|
| -1,213 | -934 | -1,131 | -852 |
| V. Other current assets |
|
|
14,131 | 14,327 | 17,379 | 23,410 | 33,450 |
| 1. Short-term prepaid expenses |
|
|
3,567 | 3,689 | 2,766 | 2,699 | 4,120 |
| 2. Deductible VAT |
|
|
10,564 | 10,638 | 14,569 | 20,711 | 29,331 |
| 3. Taxes and the State Receivables |
|
|
| | 44 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
230,994 | 233,243 | 227,786 | 218,177 | 195,080 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
60,604 | 134,998 | 146,502 | 135,682 | 109,914 |
| 1. Tangible fixed assets |
|
|
59,500 | 133,365 | 144,914 | 134,153 | 108,537 |
| - Cost |
|
|
135,149 | 231,178 | 263,810 | 286,172 | 299,366 |
| - Accumulated depreciation |
|
|
-75,649 | -97,813 | -118,895 | -152,019 | -190,830 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,104 | 1,634 | 1,587 | 1,529 | 1,377 |
| - Cost |
|
|
1,518 | 2,260 | 2,392 | 2,694 | 2,980 |
| - Accumulated depreciation |
|
|
-414 | -626 | -804 | -1,165 | -1,603 |
| III. Real Estate Investments |
|
|
56,575 | 52,747 | 49,637 | 47,615 | 45,596 |
| - Cost |
|
|
102,148 | 102,148 | 102,148 | 102,148 | 102,148 |
| - Accumulated depreciation |
|
|
-45,573 | -49,401 | -52,511 | -54,533 | -56,552 |
| IV. Long-term assets in progress |
|
|
95,447 | 24,521 | 7,997 | 6,057 | 5,888 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
95,447 | 24,521 | 7,997 | 6,057 | 5,888 |
| IV. Long-term financial investments |
|
|
13,847 | 13,847 | 13,847 | 14,057 | 14,057 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
13,847 | 13,847 | 13,847 | 14,057 | 14,057 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
4,521 | 7,130 | 9,803 | 14,767 | 19,627 |
| 1. Long-term prepaid expenses |
|
|
4,521 | 7,130 | 9,803 | 14,767 | 19,627 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
502,006 | 573,559 | 662,290 | 742,215 | 826,911 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
102,406 | 136,818 | 171,235 | 124,074 | 89,115 |
| I. Current liabilities |
|
|
96,294 | 130,320 | 164,612 | 120,068 | 83,316 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
20,420 | 72,423 | | 47,886 | |
| 2. Long-term borrowings are due to pay |
|
|
| | 81,681 | | |
| 3. Short-term payables to sellers |
|
|
33,071 | 12,921 | | 20,945 | 25,511 |
| 4. Advances from customers |
|
|
5,067 | 4,034 | 23,344 | 2,731 | 4,621 |
| 5. Taxes and other payables to the State Budget |
|
|
3,680 | 3,496 | 8,964 | 13,442 | 11,783 |
| 6. Payables to employees |
|
|
17,589 | 20,079 | 9,002 | 25,744 | 31,546 |
| 7. Short-term accrued expenses |
|
|
763 | 1,091 | 20,628 | 2,273 | 4,758 |
| 8. Short-term intercompany payables |
|
|
| | 1,389 | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,210 | 3,986 | | 2,462 | 2,099 |
| 11. Other short-term payables |
|
|
3,302 | 1,143 | 2,654 | 3,936 | 2,790 |
| 12. Provision for short term payables |
|
|
| | 12,008 | | |
| 13. Bonus and welfare fund |
|
|
10,193 | 11,147 | | 646 | 207 |
| 14. Price stabilization fund |
|
|
| | 4,942 | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
6,112 | 6,499 | 6,624 | 4,007 | 5,800 |
| 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 |
|
|
6,112 | 6,499 | 6,624 | 4,007 | 5,800 |
| 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 |
|
|
399,600 | 436,741 | 491,055 | 618,140 | 737,796 |
| I. ShareHolder's equity |
|
|
399,600 | 436,741 | 491,055 | 618,140 | 737,796 |
| 1. Owner's investment capital |
|
|
108,000 | 108,000 | 108,000 | 108,000 | 108,000 |
| 2. Share capital surplus |
|
|
105,775 | 105,775 | 105,775 | 105,775 | 105,775 |
| 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 |
|
|
17,966 | 17,966 | 17,966 | 17,966 | 17,966 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
167,819 | 204,960 | 259,261 | 386,339 | 505,995 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
120,868 | 143,622 | 189,316 | 249,644 | 366,722 |
| - Profit after tax undistributed this period |
|
|
46,951 | 61,338 | 69,945 | 136,695 | 139,273 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
40 | 40 | 53 | 61 | 61 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
502,006 | 573,559 | 662,290 | 742,215 | 826,911 |
There is no report.
|
|