|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
145,326 | 185,201 | 194,970 | 220,515 | 153,290 |
| I. Cash and cash equivalents |
|
|
12,512 | 41,175 | 22,063 | 3,140 | 30,270 |
| 1. Cash |
|
|
12,512 | 13,605 | 22,063 | 3,140 | 30,270 |
| 2. Cash equivalents |
|
|
| 27,570 | | | |
| II. Short-term financial investments |
|
|
27,570 | 16,500 | 40,000 | 80,000 | 58,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
27,570 | 16,500 | 40,000 | 80,000 | 58,000 |
| III. Short-term receivables |
|
|
47,752 | 64,173 | 37,054 | 46,971 | 13,614 |
| 1. Short-term receivables of customers |
|
|
46,657 | 47,193 | 35,171 | 31,439 | 29,795 |
| 2. Prepayments to suppliers |
|
|
6,356 | 22,732 | 8,001 | 3,303 | 2,716 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
310 | 277 | 277 | 12,500 | |
| 6. Other short-term receivables |
|
|
3,207 | 3,549 | 3,040 | 1,642 | 1,658 |
| 7. Provision for doubtful short-term receivables |
|
|
-8,779 | -9,578 | -9,435 | -1,913 | -20,555 |
| IV. Inventories |
|
|
45,685 | 52,475 | 85,618 | 81,899 | 44,697 |
| 1. Inventories |
|
|
47,577 | 57,355 | 90,084 | 86,310 | 51,294 |
| 2. Provision for decline in value of inventories |
|
|
-1,892 | -4,880 | -4,465 | -4,411 | -6,597 |
| V. Other current assets |
|
|
11,807 | 10,878 | 10,235 | 8,504 | 6,708 |
| 1. Short-term prepaid expenses |
|
|
325 | 625 | 506 | 1,188 | 169 |
| 2. Deductible VAT |
|
|
11,482 | 10,252 | 9,729 | 6,174 | 6,539 |
| 3. Taxes and the State Receivables |
|
|
| | | 1,142 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,201 | 34,280 | 96,718 | 84,410 | 69,849 |
| 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 |
|
|
17,768 | 32,682 | 52,666 | 52,897 | 38,147 |
| 1. Tangible fixed assets |
|
|
15,632 | 30,442 | 50,452 | 50,709 | 35,985 |
| - Cost |
|
|
88,031 | 105,705 | 137,173 | 151,796 | 151,453 |
| - Accumulated depreciation |
|
|
-72,398 | -75,264 | -86,721 | -101,087 | -115,468 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,136 | 2,240 | 2,214 | 2,188 | 2,162 |
| - Cost |
|
|
2,136 | 2,266 | 2,266 | 2,266 | 2,266 |
| - Accumulated depreciation |
|
|
| -26 | -52 | -78 | -104 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
4,369 | 1,598 | 14,049 | 1,493 | 1,480 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
4,369 | 1,598 | 14,049 | 1,493 | 1,480 |
| IV. Long-term financial investments |
|
|
| | 30,003 | 30,003 | 30,003 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | 30,003 | 30,003 | 30,003 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
64 | | | 18 | 219 |
| 1. Long-term prepaid expenses |
|
|
64 | | | 18 | 219 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
167,527 | 219,481 | 291,688 | 304,925 | 223,139 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
93,161 | 123,470 | 162,699 | 157,582 | 75,430 |
| I. Current liabilities |
|
|
93,161 | 122,374 | 161,779 | 156,662 | 74,905 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
53,057 | 53,124 | 73,960 | 86,668 | 37,454 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
11,646 | 21,591 | 22,705 | 19,959 | 8,161 |
| 4. Advances from customers |
|
|
1,587 | 1,789 | 2,750 | 3,806 | 4,271 |
| 5. Taxes and other payables to the State Budget |
|
|
4,441 | 5,815 | 9,885 | 5,798 | 370 |
| 6. Payables to employees |
|
|
6,201 | 17,778 | 22,145 | 13,066 | 17,317 |
| 7. Short-term accrued expenses |
|
|
158 | 721 | 50 | 944 | 73 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
686 | 900 | 4,283 | 4,069 | 2,324 |
| 12. Provision for short term payables |
|
|
15,361 | 20,630 | 25,976 | 22,326 | 4,913 |
| 13. Bonus and welfare fund |
|
|
25 | 25 | 25 | 25 | 22 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| 1,097 | 920 | 920 | 524 |
| 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 |
|
|
| 1,097 | 920 | 920 | 524 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
74,365 | 96,011 | 128,989 | 147,343 | 147,709 |
| I. ShareHolder's equity |
|
|
74,365 | 96,011 | 128,989 | 147,343 | 147,709 |
| 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
| 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 |
|
|
6,756 | 6,756 | 6,756 | 6,756 | 6,756 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
37,610 | 59,255 | 92,233 | 110,587 | 110,953 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
21,597 | 37,610 | 59,255 | 89,233 | 110,587 |
| - Profit after tax undistributed this period |
|
|
16,013 | 21,645 | 32,979 | 21,354 | 366 |
| 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 |
|
|
167,527 | 219,481 | 291,688 | 304,925 | 223,139 |
There is no report.
|
|