|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
367,781 | 566,949 | 568,090 | 587,255 | 583,330 |
| I. Cash and cash equivalents |
|
|
45,198 | 78,489 | 82,288 | 84,499 | 75,191 |
| 1. Cash |
|
|
35,198 | 63,247 | 72,588 | 74,799 | 75,191 |
| 2. Cash equivalents |
|
|
10,000 | 15,242 | 9,700 | 9,700 | |
| II. Short-term financial investments |
|
|
| | 145 | 145 | 145 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 145 | 145 | 145 |
| III. Short-term receivables |
|
|
200,809 | 306,561 | 273,848 | 318,938 | 287,237 |
| 1. Short-term receivables of customers |
|
|
93,942 | 95,700 | 129,945 | 144,734 | 94,238 |
| 2. Prepayments to suppliers |
|
|
12,916 | 26,478 | 29,761 | 29,027 | 35,596 |
| 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 |
|
|
94,766 | 185,197 | 114,956 | 145,991 | 158,218 |
| 7. Provision for doubtful short-term receivables |
|
|
-814 | -814 | -814 | -814 | -814 |
| IV. Inventories |
|
|
112,057 | 163,341 | 199,694 | 174,133 | 208,530 |
| 1. Inventories |
|
|
112,057 | 163,341 | 199,694 | 174,133 | 208,530 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
9,718 | 18,558 | 12,114 | 9,541 | 12,226 |
| 1. Short-term prepaid expenses |
|
|
39 | 17 | | | |
| 2. Deductible VAT |
|
|
7,635 | 12,132 | 8,959 | 9,541 | 12,226 |
| 3. Taxes and the State Receivables |
|
|
2,044 | 6,409 | 3,155 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
111,035 | 102,908 | 98,585 | 88,504 | 115,581 |
| I. Long-term receivables |
|
|
11,239 | 8,135 | 8,125 | 8,083 | 34,182 |
| 1. Long-term customer's receivables |
|
|
9,803 | 6,699 | 6,689 | 6,689 | 21,758 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
1,436 | 1,436 | 1,436 | 1,394 | 12,424 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
46,643 | 48,769 | 45,240 | 36,425 | 31,986 |
| 1. Tangible fixed assets |
|
|
46,643 | 48,769 | 45,240 | 36,425 | 30,986 |
| - Cost |
|
|
108,864 | 121,033 | 120,804 | 120,245 | 122,798 |
| - Accumulated depreciation |
|
|
-62,221 | -72,264 | -75,564 | -83,820 | -91,812 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | 1,000 |
| - Cost |
|
|
| | | | 1,000 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
12,806 | 17,024 | 16,535 | 16,113 | 21,947 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
12,806 | 17,024 | 16,535 | 16,113 | 21,947 |
| IV. Long-term financial investments |
|
|
| | 1,000 | 1,000 | 1,000 |
| 1. Investment in subsidiaries |
|
|
| | | | 1,000 |
| 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 |
|
|
| | 1,000 | 1,000 | |
| V. Total other long-term assets |
|
|
40,348 | 28,981 | 27,686 | 26,883 | 26,466 |
| 1. Long-term prepaid expenses |
|
|
40,348 | 28,981 | 27,686 | 26,883 | 26,466 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
478,816 | 669,857 | 666,675 | 675,759 | 698,910 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
354,601 | 547,903 | 541,327 | 558,557 | 581,204 |
| I. Current liabilities |
|
|
326,752 | 527,175 | 518,748 | 546,440 | 574,473 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
133,431 | 168,391 | 193,354 | 179,039 | 172,109 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
77,224 | 88,123 | 108,322 | 92,951 | 95,837 |
| 4. Advances from customers |
|
|
66,868 | 211,726 | 143,991 | 151,826 | 182,963 |
| 5. Taxes and other payables to the State Budget |
|
|
922 | 2,141 | 3,126 | 4,364 | 5,656 |
| 6. Payables to employees |
|
|
3,384 | 6,439 | 4,138 | 6,759 | 6,888 |
| 7. Short-term accrued expenses |
|
|
6 | 3,892 | 6,962 | 12,530 | 24,379 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
43,788 | 44,839 | 57,776 | 97,211 | 85,439 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,128 | 1,624 | 1,080 | 1,760 | 1,202 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
27,849 | 20,728 | 22,579 | 12,117 | 6,731 |
| 1. Long-term payables to sellers |
|
|
3,612 | 3,612 | 3,562 | 3,562 | 3,921 |
| 2. Long-term accrued expenses |
|
|
3,741 | 2,483 | 10,501 | 4,863 | 375 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
398 | 398 | 398 | 398 | 398 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
20,099 | 14,235 | 8,118 | 3,294 | 2,037 |
| 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 |
|
|
124,215 | 121,955 | 125,348 | 117,202 | 117,706 |
| I. ShareHolder's equity |
|
|
124,215 | 121,955 | 125,348 | 117,202 | 117,706 |
| 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 87,998 | 87,998 |
| 2. Share capital surplus |
|
|
5,396 | 5,396 | 5,396 | 5,396 | 5,396 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
27,242 | 27,242 | 27,242 | 19,244 | 19,244 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
9,287 | 6,790 | 10,176 | 2,662 | 4,054 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
5,457 | 3,402 | 5,971 | 6,600 | 2,662 |
| - Profit after tax undistributed this period |
|
|
3,830 | 3,388 | 4,206 | -3,939 | 1,393 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,290 | 2,527 | 2,534 | 1,903 | 1,014 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
478,816 | 669,857 | 666,675 | 675,759 | 698,910 |
There is no report.
|
|