|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
908,749 | 880,706 | 1,094,431 | 947,737 | 938,143 |
| I. Cash and cash equivalents |
|
|
36,605 | 41,100 | 77,647 | 45,635 | 53,923 |
| 1. Cash |
|
|
36,605 | 41,100 | 77,647 | 45,635 | 53,923 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
5,350 | 4,350 | 4,350 | 8,532 | 7,832 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,350 | 4,350 | 4,350 | 8,532 | 7,832 |
| III. Short-term receivables |
|
|
602,047 | 575,314 | 739,003 | 656,313 | 628,661 |
| 1. Short-term receivables of customers |
|
|
446,982 | 434,554 | 478,584 | 507,675 | 532,863 |
| 2. Prepayments to suppliers |
|
|
149,577 | 135,180 | 251,469 | 140,002 | 81,784 |
| 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 |
|
|
8,126 | 8,008 | 11,483 | 12,310 | 17,599 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,639 | -2,428 | -2,534 | -3,674 | -3,585 |
| IV. Inventories |
|
|
254,448 | 249,562 | 264,910 | 230,812 | 240,832 |
| 1. Inventories |
|
|
254,448 | 249,562 | 264,910 | 231,157 | 240,832 |
| 2. Provision for decline in value of inventories |
|
|
| | | -344 | |
| V. Other current assets |
|
|
10,301 | 10,380 | 8,521 | 6,445 | 6,895 |
| 1. Short-term prepaid expenses |
|
|
592 | 583 | 442 | 440 | 339 |
| 2. Deductible VAT |
|
|
9,657 | 9,745 | 8,026 | 5,996 | 6,507 |
| 3. Taxes and the State Receivables |
|
|
52 | 52 | 53 | 9 | 49 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
82,933 | 86,904 | 88,268 | 87,971 | 92,244 |
| I. Long-term receivables |
|
|
1,824 | 1,829 | 1,829 | 1,824 | 1,824 |
| 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 |
|
|
1,824 | 1,829 | 1,829 | 1,824 | 1,824 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
49,918 | 50,229 | 47,463 | 41,460 | 40,753 |
| 1. Tangible fixed assets |
|
|
49,771 | 50,210 | 47,313 | 41,381 | 40,653 |
| - Cost |
|
|
176,711 | 182,868 | 187,458 | 188,575 | 194,914 |
| - Accumulated depreciation |
|
|
-126,939 | -132,658 | -140,146 | -147,193 | -154,261 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
147 | 19 | 151 | 79 | 100 |
| - Cost |
|
|
986 | 986 | 1,174 | 1,280 | 1,380 |
| - Accumulated depreciation |
|
|
-838 | -967 | -1,023 | -1,202 | -1,280 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | 611 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 611 |
| IV. Long-term financial investments |
|
|
27,988 | 32,187 | 35,562 | 40,342 | 43,999 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
27,966 | 32,165 | 35,562 | 40,342 | 43,999 |
| 3. Other investments in equity instruments |
|
|
22 | 22 | 22 | 22 | 22 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | -22 | -22 | -22 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,203 | 2,658 | 3,413 | 4,344 | 5,056 |
| 1. Long-term prepaid expenses |
|
|
3,203 | 2,658 | 3,413 | 4,344 | 5,056 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
991,683 | 967,610 | 1,182,699 | 1,035,708 | 1,030,388 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
806,790 | 776,292 | 986,927 | 843,358 | 834,271 |
| I. Current liabilities |
|
|
805,856 | 775,358 | 986,927 | 842,424 | 833,337 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
430,690 | 448,461 | 414,080 | 376,316 | 370,667 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
193,475 | 124,354 | 251,827 | 259,647 | 289,502 |
| 4. Advances from customers |
|
|
154,216 | 130,149 | 244,142 | 107,798 | 48,854 |
| 5. Taxes and other payables to the State Budget |
|
|
969 | 1,798 | 963 | 3,360 | 1,877 |
| 6. Payables to employees |
|
|
3,905 | 3,902 | 4,444 | 3,769 | 6,135 |
| 7. Short-term accrued expenses |
|
|
5,499 | 15,378 | 29,885 | 44,492 | 63,994 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
17,102 | 51,315 | 41,078 | 45,028 | 51,587 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | 509 | 2,013 | 722 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
934 | 934 | | 934 | 934 |
| 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 |
|
|
934 | 934 | | 934 | 934 |
| 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 |
|
|
184,893 | 191,318 | 195,771 | 192,350 | 196,116 |
| I. ShareHolder's equity |
|
|
184,844 | 191,271 | 195,725 | 192,303 | 196,069 |
| 1. Owner's investment capital |
|
|
130,000 | 130,000 | 130,000 | 130,000 | 130,000 |
| 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 |
|
|
16,717 | 16,717 | 16,717 | 18,583 | 18,691 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
37,827 | 44,254 | 48,707 | 43,420 | 47,078 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
30,872 | 37,827 | 43,447 | 39,443 | 43,420 |
| - Profit after tax undistributed this period |
|
|
6,954 | 6,427 | 5,260 | 3,976 | 3,659 |
| 12. Investment capital resource for basic construction |
|
|
| 300 | 300 | 300 | 300 |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
300 | | | | |
| II. Funding resources and other funds |
|
|
49 | 47 | 47 | 47 | 47 |
| 1. Funding resources |
|
|
| | 47 | | |
| 2. Funding resources that form fixed assets |
|
|
49 | 47 | | 47 | 47 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
991,683 | 967,610 | 1,182,699 | 1,035,708 | 1,030,388 |
There is no report.
|
|