|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
268,103 | 293,693 | 321,452 | 341,540 | 348,535 |
| I. Cash and cash equivalents |
|
|
162,644 | 158,743 | 29,490 | 27,580 | 14,344 |
| 1. Cash |
|
|
57,121 | 45,743 | 29,490 | 27,580 | 14,344 |
| 2. Cash equivalents |
|
|
105,523 | 113,000 | | | |
| II. Short-term financial investments |
|
|
| 10,000 | 146,574 | 147,677 | 135,364 |
| 1. Trading securities |
|
|
| | 18,447 | 28,657 | 29,403 |
| 2. Provision for diminution in value of trading securities |
|
|
| | -873 | -9,980 | -3,039 |
| 3. Investments holding until maturity |
|
|
| 10,000 | 129,000 | 129,000 | 109,000 |
| III. Short-term receivables |
|
|
22,302 | 42,678 | 37,705 | 48,176 | 41,675 |
| 1. Short-term receivables of customers |
|
|
21,923 | 33,815 | 32,981 | 41,568 | 36,497 |
| 2. Prepayments to suppliers |
|
|
2,134 | 8,697 | 1,063 | 4,589 | 3,326 |
| 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 |
|
|
585 | 2,509 | 3,973 | 2,105 | 1,938 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,340 | -2,343 | -313 | -87 | -87 |
| IV. Inventories |
|
|
82,578 | 77,211 | 107,238 | 117,346 | 156,105 |
| 1. Inventories |
|
|
95,863 | 89,712 | 121,801 | 132,328 | 173,687 |
| 2. Provision for decline in value of inventories |
|
|
-13,285 | -12,501 | -14,563 | -14,982 | -17,582 |
| V. Other current assets |
|
|
578 | 5,061 | 446 | 762 | 1,046 |
| 1. Short-term prepaid expenses |
|
|
16 | 4,803 | 40 | 26 | |
| 2. Deductible VAT |
|
|
545 | 258 | 359 | 716 | 1,039 |
| 3. Taxes and the State Receivables |
|
|
17 | | 46 | 20 | 7 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
103,244 | 104,959 | 103,742 | 105,034 | 105,846 |
| I. Long-term receivables |
|
|
1,294 | 1,432 | 1,577 | 1,577 | 1,577 |
| 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 |
|
|
1,294 | 1,432 | 1,577 | 1,577 | 1,577 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
36,077 | 37,414 | 37,840 | 34,055 | 51,946 |
| 1. Tangible fixed assets |
|
|
36,077 | 37,414 | 37,840 | 34,055 | 51,946 |
| - Cost |
|
|
317,548 | 326,611 | 334,177 | 339,887 | 365,783 |
| - Accumulated depreciation |
|
|
-281,471 | -289,197 | -296,337 | -305,831 | -313,836 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
104 | 104 | 104 | 104 | 104 |
| - Accumulated depreciation |
|
|
-104 | -104 | -104 | -104 | -104 |
| III. Real Estate Investments |
|
|
5,388 | 4,891 | 4,418 | 3,949 | 3,480 |
| - Cost |
|
|
12,208 | 12,208 | 12,208 | 12,208 | 12,208 |
| - Accumulated depreciation |
|
|
-6,819 | -7,317 | -7,790 | -8,259 | -8,727 |
| IV. Long-term assets in progress |
|
|
4,240 | 3,240 | 5,693 | 10,147 | 67 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
4,240 | 3,240 | 5,693 | 10,147 | 67 |
| 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 |
|
|
56,244 | 57,982 | 54,215 | 55,305 | 48,775 |
| 1. Long-term prepaid expenses |
|
|
56,244 | 57,982 | 54,215 | 55,305 | 48,775 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
371,346 | 398,652 | 425,194 | 446,574 | 454,381 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
99,941 | 97,550 | 115,713 | 112,501 | 109,171 |
| I. Current liabilities |
|
|
98,186 | 95,971 | 114,365 | 111,401 | 108,052 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
17,801 | 26,241 | 35,717 | 27,827 | 34,554 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
22,244 | 18,510 | 19,079 | 19,088 | 7,768 |
| 4. Advances from customers |
|
|
2,333 | 1,077 | 1,113 | 1,092 | 1,743 |
| 5. Taxes and other payables to the State Budget |
|
|
7,091 | 7,014 | 7,913 | 6,184 | 6,788 |
| 6. Payables to employees |
|
|
20,027 | 11,598 | 13,432 | 19,165 | 11,860 |
| 7. Short-term accrued expenses |
|
|
2,373 | 1,931 | 3,409 | 3,860 | 6,546 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,338 | 9,937 | 13,106 | 8,770 | 9,752 |
| 12. Provision for short term payables |
|
|
637 | | | | |
| 13. Bonus and welfare fund |
|
|
16,342 | 19,663 | 20,595 | 25,414 | 29,042 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,755 | 1,579 | 1,349 | 1,101 | 1,119 |
| 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 |
|
|
1,755 | 1,579 | 1,349 | 1,101 | 1,119 |
| 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 |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
271,406 | 301,103 | 309,480 | 334,073 | 345,210 |
| I. ShareHolder's equity |
|
|
271,406 | 301,103 | 309,480 | 334,073 | 345,210 |
| 1. Owner's investment capital |
|
|
90,000 | 90,000 | 90,000 | 90,000 | 90,000 |
| 2. Share capital surplus |
|
|
8,305 | 8,226 | 8,319 | 8,319 | 8,319 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| -5,436 | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
106,485 | 118,796 | 129,764 | 145,684 | 171,342 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
66,616 | 89,517 | 81,398 | 90,070 | 75,549 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
12,260 | 34,716 | 50,017 | 50,017 | 50,017 |
| - Profit after tax undistributed this period |
|
|
54,356 | 54,801 | 31,381 | 40,053 | 25,532 |
| 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 |
|
|
371,346 | 398,652 | 425,194 | 446,574 | 454,381 |
There is no report.
|
|