|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
403,439 | 419,738 | 582,806 | 492,095 | 433,103 |
| I. Cash and cash equivalents |
|
|
37,118 | 39,661 | 15,788 | 38,285 | 31,443 |
| 1. Cash |
|
|
37,118 | 39,661 | 15,788 | 38,285 | 31,443 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
298,022 | 234,813 | 363,996 | 293,142 | 205,650 |
| 1. Short-term receivables of customers |
|
|
294,794 | 210,186 | 325,422 | 265,617 | 190,663 |
| 2. Prepayments to suppliers |
|
|
7,907 | 10,780 | 27,543 | 22,874 | 6,901 |
| 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 |
|
|
866 | 19,024 | 16,207 | 8,882 | 11,744 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,545 | -5,176 | -5,176 | -4,231 | -3,657 |
| IV. Inventories |
|
|
67,640 | 140,855 | 199,553 | 160,467 | 193,700 |
| 1. Inventories |
|
|
67,640 | 140,855 | 199,553 | 160,467 | 193,700 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
658 | 4,409 | 3,469 | 201 | 2,310 |
| 1. Short-term prepaid expenses |
|
|
352 | 125 | 164 | 174 | 198 |
| 2. Deductible VAT |
|
|
49 | 4,257 | 2,982 | | 2,034 |
| 3. Taxes and the State Receivables |
|
|
258 | 28 | 323 | 28 | 79 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
38,166 | 46,447 | 46,258 | 46,233 | 44,770 |
| I. Long-term receivables |
|
|
135 | 17 | 17 | 17 | 17 |
| 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 |
|
|
135 | 17 | 17 | 17 | 17 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
37,877 | 41,558 | 45,617 | 45,174 | 44,042 |
| 1. Tangible fixed assets |
|
|
12,400 | 15,719 | 19,804 | 19,403 | 18,330 |
| - Cost |
|
|
19,229 | 23,952 | 29,753 | 31,254 | 32,185 |
| - Accumulated depreciation |
|
|
-6,829 | -8,233 | -9,949 | -11,851 | -13,855 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
25,477 | 25,839 | 25,812 | 25,770 | 25,712 |
| - Cost |
|
|
37,951 | 38,331 | 38,361 | 38,361 | 38,361 |
| - Accumulated depreciation |
|
|
-12,474 | -12,491 | -12,548 | -12,590 | -12,649 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 4,500 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 4,500 | | | |
| 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 |
|
|
154 | 372 | 625 | 1,042 | 712 |
| 1. Long-term prepaid expenses |
|
|
154 | 372 | 625 | 1,042 | 689 |
| 2. Deferred income tax assets |
|
|
| | | | 23 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
441,605 | 466,186 | 629,064 | 538,327 | 477,873 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
276,260 | 276,711 | 415,043 | 304,327 | 229,634 |
| I. Current liabilities |
|
|
267,866 | 267,159 | 402,116 | 291,509 | 216,336 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
154,539 | 120,234 | 159,645 | 135,140 | 94,749 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
83,925 | 93,046 | 122,664 | 94,255 | 59,027 |
| 4. Advances from customers |
|
|
12,398 | 31,527 | 94,857 | 36,133 | 29,909 |
| 5. Taxes and other payables to the State Budget |
|
|
4,702 | 4,808 | 5,125 | 5,270 | 5,195 |
| 6. Payables to employees |
|
|
3,078 | 4,858 | 5,041 | 4,694 | 3,983 |
| 7. Short-term accrued expenses |
|
|
926 | 773 | 615 | 686 | 317 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
375 | 544 | 1,000 | 1,093 | 10,272 |
| 12. Provision for short term payables |
|
|
| 2,328 | 2,458 | 2,050 | 694 |
| 13. Bonus and welfare fund |
|
|
7,923 | 9,042 | 10,711 | 12,188 | 12,188 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,394 | 9,552 | 12,928 | 12,818 | 13,298 |
| 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 |
|
|
| | | | 480 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
33 | 71 | 110 | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
8,361 | 9,480 | 12,818 | 12,818 | 12,818 |
| B. OWNER'S EQUITY |
|
|
165,345 | 189,474 | 214,020 | 234,001 | 248,240 |
| I. ShareHolder's equity |
|
|
165,345 | 189,474 | 214,020 | 234,001 | 248,240 |
| 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-5,275 | -5,275 | -5,275 | -5,275 | -5,275 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
50,947 | 59,343 | 70,188 | 92,352 | 106,085 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
3,569 | 4,129 | 4,963 | 10,873 | 14,307 |
| 11. After tax undistributed profit |
|
|
36,104 | 51,278 | 64,144 | 56,051 | 53,123 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
24,909 | 23,676 | 34,593 | 34,593 | 38,884 |
| - Profit after tax undistributed this period |
|
|
11,195 | 27,602 | 29,551 | 21,458 | 14,239 |
| 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 |
|
|
441,605 | 466,186 | 629,064 | 538,327 | 477,873 |
There is no report.
|
|