|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
179,205 | 185,881 | 303,562 | 357,583 | 529,592 |
| I. Cash and cash equivalents |
|
|
5,796 | 101,186 | 116,115 | 161,649 | 223,786 |
| 1. Cash |
|
|
4,147 | 9,696 | 5,570 | 15,843 | 132,337 |
| 2. Cash equivalents |
|
|
1,649 | 91,490 | 110,545 | 145,806 | 91,449 |
| II. Short-term financial investments |
|
|
80,000 | | 50,252 | 95,745 | 112,200 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
80,000 | | 50,252 | 95,745 | 112,200 |
| III. Short-term receivables |
|
|
74,384 | 53,492 | 99,401 | 40,376 | 94,391 |
| 1. Short-term receivables of customers |
|
|
178 | | | 1,694 | 60 |
| 2. Prepayments to suppliers |
|
|
22,500 | 7,383 | 24,088 | 20,277 | 3,090 |
| 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 |
|
|
51,705 | 46,109 | 75,313 | 18,406 | 91,242 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
18,846 | 31,061 | 37,577 | 58,073 | 98,950 |
| 1. Inventories |
|
|
18,846 | 31,061 | 37,577 | 58,073 | 98,950 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
178 | 142 | 217 | 1,740 | 264 |
| 1. Short-term prepaid expenses |
|
|
178 | 142 | 187 | 113 | 264 |
| 2. Deductible VAT |
|
|
| | 31 | 1,228 | |
| 3. Taxes and the State Receivables |
|
|
| | | 399 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
72,467 | 168,745 | 212,342 | 160,156 | 177,108 |
| 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 |
|
|
49,645 | 147,990 | 194,950 | 147,620 | 147,876 |
| 1. Tangible fixed assets |
|
|
49,225 | 147,990 | 194,950 | 146,785 | 143,806 |
| - Cost |
|
|
365,976 | 489,805 | 571,283 | 578,126 | 627,288 |
| - Accumulated depreciation |
|
|
-316,751 | -341,815 | -376,333 | -431,341 | -483,482 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
420 | | | 835 | 4,069 |
| - Cost |
|
|
926 | 506 | 506 | 1,509 | 5,403 |
| - Accumulated depreciation |
|
|
-506 | -506 | -506 | -675 | -1,334 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | 389 | 15,922 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | 389 | 15,922 |
| 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 |
|
|
22,822 | 20,755 | 17,392 | 12,147 | 13,311 |
| 1. Long-term prepaid expenses |
|
|
22,822 | 20,755 | 17,392 | 12,147 | 13,311 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
251,672 | 354,626 | 515,904 | 517,739 | 706,700 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
111,735 | 149,849 | 235,326 | 142,540 | 266,762 |
| I. Current liabilities |
|
|
89,284 | 122,969 | 207,851 | 114,894 | 238,762 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
20,000 | | 31,143 | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
16,243 | 20,324 | 33,996 | 39,629 | 91,443 |
| 4. Advances from customers |
|
|
| 35,934 | 60,637 | 791 | 194 |
| 5. Taxes and other payables to the State Budget |
|
|
33,388 | 44,838 | 57,146 | 45,311 | 109,354 |
| 6. Payables to employees |
|
|
12,921 | 14,532 | 16,267 | 18,508 | 24,557 |
| 7. Short-term accrued expenses |
|
|
2,655 | 2,828 | 3,631 | 5,872 | 7,322 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,088 | 3,653 | 4,252 | 4,128 | 5,708 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
988 | 859 | 778 | 656 | 184 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
22,451 | 26,880 | 27,476 | 27,646 | 28,000 |
| 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 |
|
|
22,451 | 26,880 | 27,476 | 27,646 | 28,000 |
| 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 |
|
|
139,936 | 204,777 | 280,578 | 375,199 | 439,939 |
| I. ShareHolder's equity |
|
|
139,936 | 204,777 | 280,578 | 375,199 | 439,939 |
| 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,900 | 30,900 |
| 2. Share capital surplus |
|
|
19,537 | 19,537 | 19,537 | 19,537 | 19,537 |
| 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 |
|
|
31,010 | 90,152 | 147,954 | 147,954 | 147,954 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
59,140 | 64,802 | 82,801 | 176,338 | 241,053 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 1,000 | 50,001 | 129,790 |
| - Profit after tax undistributed this period |
|
|
59,140 | 64,802 | 81,801 | 126,337 | 111,263 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
249 | 285 | 285 | 469 | 495 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
251,672 | 354,626 | 515,904 | 517,739 | 706,700 |
There is no report.
|
|