|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
67,138 | 109,619 | 252,109 | 236,725 | 212,762 |
| I. Cash and cash equivalents |
|
|
8,145 | 47,570 | 61,496 | 15,896 | 8,501 |
| 1. Cash |
|
|
8,145 | 39,570 | 52,496 | 6,896 | 8,501 |
| 2. Cash equivalents |
|
|
| 8,000 | 9,000 | 9,000 | |
| II. Short-term financial investments |
|
|
5,150 | 6,009 | 57,140 | 29,731 | |
| 1. Trading securities |
|
|
189 | 6,048 | 20,222 | 10,685 | |
| 2. Provision for diminution in value of trading securities |
|
|
-39 | -39 | -82 | -2,315 | |
| 3. Investments holding until maturity |
|
|
5,000 | | 37,000 | 21,361 | |
| III. Short-term receivables |
|
|
28,609 | 30,190 | 92,641 | 152,422 | 160,574 |
| 1. Short-term receivables of customers |
|
|
22,500 | 29,020 | 25,636 | 33,485 | 26,719 |
| 2. Prepayments to suppliers |
|
|
5,829 | 1,617 | 7,111 | 400 | 6,652 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 58,000 | 117,000 | 123,463 |
| 6. Other short-term receivables |
|
|
3,738 | 3,011 | 5,426 | 5,266 | 7,468 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,458 | -3,458 | -3,531 | -3,729 | -3,729 |
| IV. Inventories |
|
|
25,023 | 24,436 | 36,982 | 35,111 | 41,977 |
| 1. Inventories |
|
|
25,023 | 24,529 | 37,075 | 35,203 | 42,070 |
| 2. Provision for decline in value of inventories |
|
|
| -93 | -93 | -93 | -93 |
| V. Other current assets |
|
|
210 | 1,413 | 3,850 | 3,565 | 1,709 |
| 1. Short-term prepaid expenses |
|
|
115 | 196 | 2,650 | 1,416 | 1,100 |
| 2. Deductible VAT |
|
|
| 1,049 | 1,144 | 1,076 | 517 |
| 3. Taxes and the State Receivables |
|
|
95 | 168 | 57 | 1,073 | 92 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,288 | 57,418 | 64,556 | 83,248 | 82,102 |
| 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 |
|
|
26,235 | 50,512 | 57,773 | 77,161 | 73,116 |
| 1. Tangible fixed assets |
|
|
26,211 | 50,496 | 55,322 | 75,209 | 71,653 |
| - Cost |
|
|
74,451 | 100,421 | 110,769 | 126,136 | 131,704 |
| - Accumulated depreciation |
|
|
-48,239 | -49,925 | -55,446 | -50,927 | -60,051 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
24 | 16 | 2,450 | 1,952 | 1,463 |
| - Cost |
|
|
40 | 40 | 2,490 | 2,490 | 2,490 |
| - Accumulated depreciation |
|
|
-16 | -24 | -39 | -537 | -1,027 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,254 | 355 | 658 | | 3,387 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,254 | 355 | 658 | | 3,387 |
| 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 |
|
|
4,798 | 6,552 | 6,125 | 6,087 | 5,599 |
| 1. Long-term prepaid expenses |
|
|
4,798 | 6,552 | 6,034 | 6,070 | 5,323 |
| 2. Deferred income tax assets |
|
|
| | 91 | 17 | 277 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
99,426 | 167,037 | 316,665 | 319,972 | 294,864 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
55,906 | 43,170 | 186,952 | 188,821 | 161,851 |
| I. Current liabilities |
|
|
55,290 | 42,556 | 71,404 | 81,901 | 88,576 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,000 | | 29,235 | 41,128 | 41,908 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,366 | 7,203 | 9,082 | 6,668 | 13,512 |
| 4. Advances from customers |
|
|
9,118 | 9,675 | 9,706 | 9,697 | 9,676 |
| 5. Taxes and other payables to the State Budget |
|
|
4,480 | 2,560 | 1,646 | 54 | 2,070 |
| 6. Payables to employees |
|
|
4,838 | 6,925 | 6,260 | 6,036 | 6,546 |
| 7. Short-term accrued expenses |
|
|
8,748 | 6,009 | 7,783 | 10,570 | 7,152 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
16,565 | 10,061 | 7,568 | 7,625 | 7,587 |
| 12. Provision for short term payables |
|
|
| | | | 124 |
| 13. Bonus and welfare fund |
|
|
175 | 124 | 124 | 124 | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
615 | 614 | 115,548 | 106,920 | 73,275 |
| 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 |
|
|
615 | 614 | 423 | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | 115,125 | 106,920 | 73,275 |
| 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 |
|
|
43,520 | 123,867 | 129,713 | 131,151 | 133,013 |
| I. ShareHolder's equity |
|
|
43,520 | 123,867 | 129,713 | 131,151 | 133,013 |
| 1. Owner's investment capital |
|
|
68,400 | 98,000 | 98,000 | 98,000 | 98,000 |
| 2. Share capital surplus |
|
|
| 25,160 | 25,160 | 25,160 | 25,160 |
| 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 |
|
|
9,474 | 9,474 | 9,474 | 9,474 | 9,474 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-34,354 | -8,767 | -2,922 | -1,483 | 379 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-51,740 | -34,354 | -9,287 | -2,922 | -6,584 |
| - Profit after tax undistributed this period |
|
|
17,385 | 25,587 | 6,365 | 1,439 | 6,963 |
| 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 |
|
|
99,426 | 167,037 | 316,665 | 319,972 | 294,864 |
There is no report.
|
|