|
|
Q4 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
341,501 | 426,455 | 380,857 | 449,819 | 532,794 |
| I. Cash and cash equivalents |
|
|
85,388 | 9,097 | 75,947 | 9,631 | 63,953 |
| 1. Cash |
|
|
85,388 | 9,097 | 75,947 | 9,631 | 63,953 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
26,410 | 26,797 | 26,727 | 26,727 | 36,727 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
26,410 | 26,797 | 26,727 | 26,727 | 36,727 |
| III. Short-term receivables |
|
|
119,983 | 152,083 | 127,325 | 43,480 | 7,598 |
| 1. Short-term receivables of customers |
|
|
84,375 | 135,397 | 111,945 | 31,152 | 350 |
| 2. Prepayments to suppliers |
|
|
7,987 | 6,413 | 8,059 | 8,251 | 7,040 |
| 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 |
|
|
27,657 | 10,309 | 7,857 | 4,613 | 908 |
| 7. Provision for doubtful short-term receivables |
|
|
-36 | -36 | -536 | -536 | -699 |
| IV. Inventories |
|
|
98,749 | 221,460 | 148,942 | 335,468 | 380,860 |
| 1. Inventories |
|
|
98,749 | 221,460 | 152,849 | 341,473 | 394,459 |
| 2. Provision for decline in value of inventories |
|
|
| | -3,906 | -6,005 | -13,599 |
| V. Other current assets |
|
|
10,971 | 17,018 | 1,916 | 34,513 | 43,655 |
| 1. Short-term prepaid expenses |
|
|
635 | 431 | 1,195 | 1,959 | 2,988 |
| 2. Deductible VAT |
|
|
10,327 | 16,587 | 721 | 32,554 | 40,667 |
| 3. Taxes and the State Receivables |
|
|
8 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
141,826 | 137,518 | 125,042 | 120,949 | 119,405 |
| 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 |
|
|
100,195 | 95,816 | 91,477 | 87,162 | 88,756 |
| 1. Tangible fixed assets |
|
|
98,851 | 94,650 | 90,489 | 86,353 | 88,120 |
| - Cost |
|
|
279,792 | 279,792 | 279,792 | 279,792 | 287,638 |
| - Accumulated depreciation |
|
|
-180,941 | -185,141 | -189,302 | -193,439 | -199,518 |
| 2. Fixed assets of financial leasing |
|
|
289 | 217 | 144 | 72 | |
| - Cost |
|
|
1,866 | 1,866 | 1,866 | 1,866 | |
| - Accumulated depreciation |
|
|
-1,577 | -1,649 | -1,722 | -1,794 | |
| 3. Intangible fixed assets |
|
|
1,055 | 949 | 843 | 737 | 636 |
| - Cost |
|
|
2,125 | 2,125 | 2,125 | 2,125 | 2,125 |
| - Accumulated depreciation |
|
|
-1,071 | -1,177 | -1,283 | -1,389 | -1,490 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
17,121 | 17,121 | 9,308 | 9,308 | 69 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
17,121 | 17,121 | 9,308 | 9,308 | 69 |
| IV. Long-term financial investments |
|
|
12,953 | 12,953 | 12,953 | 12,953 | 19,451 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
35,378 | 35,378 | 35,378 | 35,378 | 35,378 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-22,426 | -22,426 | -22,426 | -22,426 | -15,928 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
11,557 | 11,628 | 11,305 | 11,526 | 11,129 |
| 1. Long-term prepaid expenses |
|
|
11,557 | 11,628 | 11,305 | 11,526 | 11,129 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
483,327 | 563,973 | 505,900 | 570,768 | 652,199 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
299,194 | 340,077 | 236,781 | 289,782 | 368,088 |
| I. Current liabilities |
|
|
290,587 | 332,082 | 229,396 | 283,009 | 363,791 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
94,556 | 142,874 | 52,724 | 173,296 | 288,684 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
174,118 | 169,479 | 141,132 | 71,037 | 33,739 |
| 4. Advances from customers |
|
|
497 | 20 | 60 | 20 | 14,320 |
| 5. Taxes and other payables to the State Budget |
|
|
65 | 34 | 11,052 | 14,030 | 2,837 |
| 6. Payables to employees |
|
|
4,250 | 3,226 | 3,782 | 3,807 | 1,074 |
| 7. Short-term accrued expenses |
|
|
14,616 | 14,108 | 18,068 | 18,298 | 18,920 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,842 | 1,898 | 2,210 | 2,221 | 3,932 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
643 | 443 | 368 | 298 | 285 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,606 | 7,995 | 7,384 | 6,774 | 4,296 |
| 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 |
|
|
20 | 20 | 20 | 20 | 20 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8,586 | 7,975 | 7,364 | 6,754 | 4,276 |
| 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 |
|
|
184,133 | 223,896 | 269,119 | 280,986 | 284,111 |
| I. ShareHolder's equity |
|
|
184,133 | 223,896 | 269,119 | 280,986 | 284,111 |
| 1. Owner's investment capital |
|
|
216,000 | 216,000 | 216,000 | 216,000 | 216,000 |
| 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 |
|
|
7,250 | 7,250 | 7,250 | 7,250 | 7,250 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
641 | 641 | 641 | 641 | 641 |
| 11. After tax undistributed profit |
|
|
-39,758 | 5 | 45,228 | 57,095 | 60,220 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-45,187 | -39,758 | -39,758 | -39,758 | -39,758 |
| - Profit after tax undistributed this period |
|
|
5,429 | 39,763 | 84,986 | 96,853 | 99,978 |
| 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 |
|
|
483,327 | 563,973 | 505,900 | 570,768 | 652,199 |
There is no report.
|
|