|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
239,273 | 257,710 | 296,084 | 324,366 | 344,206 |
| I. Cash and cash equivalents |
|
|
7,076 | 17,237 | 48,674 | 13,324 | 23,510 |
| 1. Cash |
|
|
2,076 | 17,237 | 48,674 | 13,324 | 23,510 |
| 2. Cash equivalents |
|
|
5,000 | | | | |
| II. Short-term financial investments |
|
|
15,218 | 25,783 | 17,276 | 28,094 | 18,174 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
15,218 | 25,783 | 17,276 | 28,094 | 18,174 |
| III. Short-term receivables |
|
|
45,560 | 57,120 | 86,021 | 60,886 | 61,770 |
| 1. Short-term receivables of customers |
|
|
46,607 | 55,906 | 85,680 | 57,365 | 56,845 |
| 2. Prepayments to suppliers |
|
|
823 | 1,480 | 880 | 3,358 | 1,420 |
| 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 |
|
|
791 | 1,027 | 754 | 952 | 3,594 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,661 | -1,293 | -1,293 | -789 | -90 |
| IV. Inventories |
|
|
166,238 | 152,467 | 139,408 | 218,920 | 237,318 |
| 1. Inventories |
|
|
166,238 | 160,410 | 144,190 | 223,253 | 241,646 |
| 2. Provision for decline in value of inventories |
|
|
| -7,943 | -4,783 | -4,334 | -4,328 |
| V. Other current assets |
|
|
5,181 | 5,104 | 4,706 | 3,142 | 3,435 |
| 1. Short-term prepaid expenses |
|
|
957 | 1,031 | 1,099 | 1,337 | 1,372 |
| 2. Deductible VAT |
|
|
4,224 | 4,072 | 3,607 | 1,805 | 2,063 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
68,084 | 67,602 | 84,172 | 88,740 | 89,846 |
| I. Long-term receivables |
|
|
1,192 | 1,284 | 1,384 | 1,382 | 1,346 |
| 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 |
|
|
1,192 | 1,284 | 1,384 | 1,382 | 1,346 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
60,529 | 58,715 | 65,982 | 70,807 | 73,567 |
| 1. Tangible fixed assets |
|
|
58,962 | 58,118 | 65,414 | 70,270 | 73,059 |
| - Cost |
|
|
154,454 | 159,280 | 172,702 | 184,137 | 192,187 |
| - Accumulated depreciation |
|
|
-95,492 | -101,163 | -107,288 | -113,867 | -119,128 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,567 | 598 | 568 | 538 | 508 |
| - Cost |
|
|
1,728 | 788 | 788 | 788 | 788 |
| - Accumulated depreciation |
|
|
-161 | -191 | -221 | -251 | -281 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 317 | 5,477 | 4,603 | 3,693 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 317 | 5,477 | 4,603 | 3,693 |
| IV. Long-term financial investments |
|
|
3,500 | 4,000 | 8,500 | 8,500 | 8,500 |
| 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 |
|
|
3,500 | 4,000 | 8,500 | 8,500 | 8,500 |
| V. Total other long-term assets |
|
|
2,863 | 3,285 | 2,829 | 3,448 | 2,741 |
| 1. Long-term prepaid expenses |
|
|
2,786 | 3,239 | 2,756 | 3,425 | 2,741 |
| 2. Deferred income tax assets |
|
|
77 | 46 | 72 | 23 | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
307,357 | 325,312 | 380,256 | 413,106 | 434,052 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
191,955 | 189,320 | 246,029 | 267,131 | 281,521 |
| I. Current liabilities |
|
|
190,190 | 189,320 | 246,029 | 267,131 | 281,521 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
151,567 | 154,064 | 190,924 | 214,115 | 226,274 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
20,634 | 15,693 | 30,280 | 32,701 | 35,073 |
| 4. Advances from customers |
|
|
3,910 | 2,394 | 4,193 | 1,334 | 973 |
| 5. Taxes and other payables to the State Budget |
|
|
778 | 1,532 | 1,079 | 1,484 | 1,381 |
| 6. Payables to employees |
|
|
8,438 | 9,744 | 11,130 | 9,658 | 9,375 |
| 7. Short-term accrued expenses |
|
|
1,806 | 358 | 209 | 716 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,250 | 4,056 | 4,926 | 4,463 | 5,736 |
| 12. Provision for short term payables |
|
|
| 1,027 | 1,621 | 596 | 339 |
| 13. Bonus and welfare fund |
|
|
806 | 453 | 1,669 | 2,064 | 2,370 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,765 | | | | |
| 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 |
|
|
1,765 | | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
115,402 | 135,992 | 134,227 | 145,975 | 152,531 |
| I. ShareHolder's equity |
|
|
115,402 | 135,992 | 134,227 | 145,975 | 152,531 |
| 1. Owner's investment capital |
|
|
97,486 | 97,486 | 97,486 | 97,486 | 97,486 |
| 2. Share capital surplus |
|
|
4,569 | 4,569 | 4,569 | 4,569 | 3,795 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-18,677 | -18,677 | -18,677 | -18,677 | -15,472 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
32,024 | 52,614 | 50,849 | 62,597 | 66,722 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
11,161 | 14,719 | 31,530 | 30,657 | 51,239 |
| - Profit after tax undistributed this period |
|
|
20,862 | 37,894 | 19,318 | 31,939 | 15,483 |
| 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 |
|
|
307,357 | 325,312 | 380,256 | 413,106 | 434,052 |
There is no report.
|
|