|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
567,487 | 449,310 | 538,420 | 366,929 | 455,014 |
| I. Cash and cash equivalents |
|
|
72,207 | 19,859 | 141,655 | 23,473 | 39,191 |
| 1. Cash |
|
|
42,207 | 19,859 | 15,855 | 23,473 | 39,191 |
| 2. Cash equivalents |
|
|
30,000 | | 125,800 | | |
| 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 |
|
|
269,083 | 241,244 | 192,706 | 225,955 | 192,958 |
| 1. Short-term receivables of customers |
|
|
281,709 | 251,574 | 202,599 | 233,518 | 200,782 |
| 2. Prepayments to suppliers |
|
|
1,903 | 3,000 | 3,362 | 5,441 | 2,031 |
| 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 |
|
|
1,393 | 1,120 | 1,145 | 1,353 | 4,115 |
| 7. Provision for doubtful short-term receivables |
|
|
-15,922 | -14,450 | -14,399 | -14,357 | -13,970 |
| IV. Inventories |
|
|
224,944 | 185,721 | 197,374 | 112,463 | 217,803 |
| 1. Inventories |
|
|
224,944 | 185,721 | 197,374 | 112,463 | 217,803 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,254 | 2,486 | 6,685 | 5,038 | 5,062 |
| 1. Short-term prepaid expenses |
|
|
874 | 2,486 | 2,877 | 2,058 | 1,882 |
| 2. Deductible VAT |
|
|
351 | | 3,788 | 2,786 | 3,003 |
| 3. Taxes and the State Receivables |
|
|
29 | | 20 | 194 | 177 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
33,666 | 32,566 | 31,557 | 30,492 | 37,905 |
| I. Long-term receivables |
|
|
508 | 502 | 153 | 153 | 103 |
| 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 |
|
|
508 | 502 | 153 | 153 | 103 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
11,536 | 11,000 | 11,705 | 10,980 | 18,347 |
| 1. Tangible fixed assets |
|
|
11,327 | 10,722 | 11,349 | 10,806 | 18,293 |
| - Cost |
|
|
37,976 | 39,269 | 42,077 | 44,190 | 54,983 |
| - Accumulated depreciation |
|
|
-26,649 | -28,547 | -30,728 | -33,384 | -36,691 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
209 | 278 | 356 | 174 | 55 |
| - Cost |
|
|
807 | 954 | 1,172 | 1,172 | 1,172 |
| - Accumulated depreciation |
|
|
-598 | -676 | -816 | -998 | -1,118 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
295 | 295 | 295 | 570 | 136 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
295 | 295 | 295 | 570 | 136 |
| 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 |
|
|
21,327 | 20,769 | 19,404 | 18,789 | 19,318 |
| 1. Long-term prepaid expenses |
|
|
21,327 | 20,769 | 19,404 | 18,789 | 19,318 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
601,153 | 481,876 | 569,976 | 397,421 | 492,918 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
541,081 | 424,060 | 510,722 | 338,363 | 433,847 |
| I. Current liabilities |
|
|
541,081 | 424,060 | 509,469 | 337,276 | 433,847 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
143,473 | 155,539 | 86,768 | 132,374 | 167,936 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
351,135 | 204,575 | 292,118 | 174,266 | 234,779 |
| 4. Advances from customers |
|
|
4,307 | 3,370 | 1,738 | 1,203 | 2,774 |
| 5. Taxes and other payables to the State Budget |
|
|
2,709 | 5,337 | 2,203 | 1,752 | 2,914 |
| 6. Payables to employees |
|
|
19,559 | 16,474 | 16,354 | 14,476 | 14,415 |
| 7. Short-term accrued expenses |
|
|
821 | 338 | 730 | 597 | 308 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
461 | 22,760 | 94,313 | 933 | 1,625 |
| 12. Provision for short term payables |
|
|
11,392 | 9,074 | 9,275 | 7,147 | 5,314 |
| 13. Bonus and welfare fund |
|
|
7,221 | 6,592 | 5,971 | 4,527 | 3,782 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | 1,252 | 1,088 | |
| 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 |
|
|
| | 1,252 | 1,088 | |
| 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 |
|
|
60,073 | 57,816 | 59,254 | 59,058 | 59,071 |
| I. ShareHolder's equity |
|
|
60,073 | 57,816 | 59,254 | 59,058 | 59,071 |
| 1. Owner's investment capital |
|
|
25,001 | 25,001 | 25,001 | 25,001 | 25,001 |
| 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 |
|
|
24,241 | 26,440 | 27,753 | 29,103 | 29,103 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
10,831 | 6,375 | 6,501 | 4,954 | 4,968 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
10,831 | 6,375 | 6,501 | 4,954 | 4,968 |
| 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 |
|
|
601,153 | 481,876 | 569,976 | 397,421 | 492,918 |
There is no report.
|
|