|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
510,717 | 554,894 | 627,155 | 761,628 | 848,602 |
| I. Cash and cash equivalents |
|
|
69,444 | 57,941 | 63,294 | 131,388 | 158,309 |
| 1. Cash |
|
|
69,444 | 57,941 | 63,294 | 131,388 | 154,309 |
| 2. Cash equivalents |
|
|
| | | | 4,000 |
| II. Short-term financial investments |
|
|
| | | | 30,422 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 30,422 |
| III. Short-term receivables |
|
|
250,584 | 287,031 | 288,183 | 299,586 | 344,764 |
| 1. Short-term receivables of customers |
|
|
248,494 | 229,729 | 261,632 | 281,332 | 320,933 |
| 2. Prepayments to suppliers |
|
|
12,264 | 67,733 | 34,371 | 1,316 | 11,450 |
| 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 |
|
|
4,288 | 4,761 | 8,123 | 32,514 | 28,165 |
| 7. Provision for doubtful short-term receivables |
|
|
-14,462 | -15,193 | -15,942 | -15,576 | -15,784 |
| IV. Inventories |
|
|
189,512 | 204,517 | 275,677 | 329,807 | 314,391 |
| 1. Inventories |
|
|
189,512 | 204,517 | 275,677 | 329,807 | 314,391 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,177 | 5,405 | | 846 | 716 |
| 1. Short-term prepaid expenses |
|
|
| | | | 716 |
| 2. Deductible VAT |
|
|
1,177 | 5,405 | | | |
| 3. Taxes and the State Receivables |
|
|
| | | 846 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
99,563 | 189,307 | 402,346 | 364,961 | 262,825 |
| I. Long-term receivables |
|
|
805 | 717 | 1,098 | 827 | 566 |
| 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 |
|
|
805 | 717 | 1,098 | 827 | 566 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
98,018 | 86,736 | 381,001 | 339,453 | 256,484 |
| 1. Tangible fixed assets |
|
|
89,773 | 78,478 | 366,816 | 327,840 | 247,444 |
| - Cost |
|
|
748,947 | 748,264 | 975,225 | 1,018,599 | 1,022,705 |
| - Accumulated depreciation |
|
|
-659,174 | -669,785 | -608,409 | -690,759 | -775,262 |
| 2. Fixed assets of financial leasing |
|
|
8,245 | 8,258 | 14,185 | 11,613 | 9,041 |
| - Cost |
|
|
9,203 | 11,728 | 15,433 | 15,433 | 15,433 |
| - Accumulated depreciation |
|
|
-959 | -3,470 | -1,248 | -3,820 | -6,392 |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
78 | 78 | 78 | 78 | 78 |
| - Accumulated depreciation |
|
|
-78 | -78 | -78 | -78 | -78 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 96,404 | 5,630 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 96,404 | 5,630 | | |
| IV. Long-term financial investments |
|
|
| 4,000 | 4,000 | 4,000 | 2,100 |
| 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 |
|
|
| 4,000 | 4,000 | 4,000 | 2,100 |
| V. Total other long-term assets |
|
|
740 | 1,449 | 10,616 | 20,682 | 3,674 |
| 1. Long-term prepaid expenses |
|
|
740 | 1,449 | 10,616 | 20,682 | 3,674 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
610,280 | 744,201 | 1,029,501 | 1,126,589 | 1,111,426 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
443,980 | 435,084 | 559,937 | 564,372 | 546,746 |
| I. Current liabilities |
|
|
432,538 | 398,409 | 442,208 | 477,505 | 490,461 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
307,240 | 268,078 | 173,535 | 238,537 | 280,946 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
91,590 | 81,903 | 188,467 | 177,518 | 145,909 |
| 4. Advances from customers |
|
|
74 | 381 | 1,185 | 96 | 65 |
| 5. Taxes and other payables to the State Budget |
|
|
3,684 | 13,798 | 37,131 | 12,859 | 9,945 |
| 6. Payables to employees |
|
|
22,959 | 29,053 | 34,947 | 38,959 | 42,635 |
| 7. Short-term accrued expenses |
|
|
2,077 | 1,961 | 2,810 | 230 | 76 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
868 | 758 | 812 | 765 | 904 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
4,047 | 2,477 | 3,323 | 8,542 | 9,980 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
11,441 | 36,675 | 117,729 | 86,867 | 56,285 |
| 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 |
|
|
11,441 | 36,675 | 117,729 | 86,867 | 56,285 |
| 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 |
|
|
166,300 | 309,116 | 469,564 | 562,217 | 564,680 |
| I. ShareHolder's equity |
|
|
166,300 | 309,116 | 469,564 | 562,217 | 564,680 |
| 1. Owner's investment capital |
|
|
73,450 | 116,051 | 116,051 | 116,051 | 116,051 |
| 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 |
|
|
20,889 | 49,659 | 114,192 | 118,256 | 118,256 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
71,961 | 143,407 | 239,321 | 327,910 | 330,373 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 36,105 | 183,901 | 282,964 |
| - Profit after tax undistributed this period |
|
|
71,961 | 143,407 | 203,216 | 144,009 | 47,409 |
| 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 |
|
|
610,280 | 744,201 | 1,029,501 | 1,126,589 | 1,111,426 |
There is no report.
|
|