|
|
Q4 2018 | Q4 2019 | Q4 2020 | Q1 2022 | Q1 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
295,807 | 374,420 | 294,625 | 251,479 | 313,875 |
| I. Cash and cash equivalents |
|
|
37,840 | 33,065 | 24,405 | 27,568 | 7,275 |
| 1. Cash |
|
|
37,840 | 33,065 | 16,405 | 27,568 | 7,275 |
| 2. Cash equivalents |
|
|
| | 8,000 | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
233,778 | 295,084 | 225,670 | 172,252 | 241,134 |
| 1. Short-term receivables of customers |
|
|
218,486 | 278,537 | 214,841 | 158,104 | 220,991 |
| 2. Prepayments to suppliers |
|
|
14,685 | 14,692 | 9,893 | 13,338 | 18,333 |
| 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 |
|
|
607 | 1,856 | 936 | 810 | 1,810 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
22,858 | 44,206 | 43,714 | 50,826 | 64,470 |
| 1. Inventories |
|
|
22,858 | 44,206 | 43,714 | 50,826 | 64,470 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,331 | 2,064 | 836 | 832 | 996 |
| 1. Short-term prepaid expenses |
|
|
192 | 343 | 244 | 278 | 442 |
| 2. Deductible VAT |
|
|
1,139 | 1,721 | 592 | 554 | 554 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
19,357 | 38,486 | 43,681 | 46,135 | 60,332 |
| I. Long-term receivables |
|
|
1,753 | 1,203 | 943 | 958 | 757 |
| 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 |
|
|
1,753 | 1,203 | 943 | 958 | 757 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
681 | 8,833 | 31,286 | 26,751 | 26,782 |
| 1. Tangible fixed assets |
|
|
656 | 8,822 | 30,854 | 26,483 | 25,861 |
| - Cost |
|
|
18,467 | 27,929 | 47,997 | 48,334 | 45,017 |
| - Accumulated depreciation |
|
|
-17,811 | -19,107 | -17,143 | -21,852 | -19,156 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
25 | 11 | 432 | 269 | 921 |
| - Cost |
|
|
2,217 | 2,217 | 2,028 | 2,028 | 3,121 |
| - Accumulated depreciation |
|
|
-2,192 | -2,206 | -1,597 | -1,760 | -2,200 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
12,951 | 24,607 | | | 490 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
12,951 | 24,607 | | | 490 |
| IV. Long-term financial investments |
|
|
654 | 654 | 654 | 654 | 5,154 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
654 | 654 | 654 | 654 | 5,154 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,318 | 3,189 | 10,798 | 17,772 | 27,149 |
| 1. Long-term prepaid expenses |
|
|
3,318 | 3,189 | 10,798 | 17,772 | 27,149 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
315,164 | 412,906 | 338,306 | 297,614 | 374,208 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
214,973 | 307,408 | 231,450 | 180,492 | 245,974 |
| I. Current liabilities |
|
|
212,299 | 300,243 | 225,131 | 179,667 | 245,129 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
91,041 | 82,532 | 71,798 | 1,257 | 20,997 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
66,432 | 162,887 | 94,042 | 129,128 | 135,321 |
| 4. Advances from customers |
|
|
10,963 | 9,883 | 17,666 | 20,885 | 38,365 |
| 5. Taxes and other payables to the State Budget |
|
|
12,031 | 14,208 | 11,041 | 13,306 | 11,624 |
| 6. Payables to employees |
|
|
3,387 | 8,138 | 3,836 | 6,516 | 9,428 |
| 7. Short-term accrued expenses |
|
|
21,711 | 18,828 | 21,979 | 4,708 | 25,124 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,090 | 1,338 | 1,552 | 1,829 | 2,152 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,643 | 2,428 | 3,217 | 2,037 | 2,119 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,674 | 7,165 | 6,319 | 826 | 845 |
| 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 |
|
|
2,674 | 7,165 | 6,319 | 826 | 845 |
| 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 |
|
|
100,192 | 105,498 | 106,856 | 117,121 | 128,234 |
| I. ShareHolder's equity |
|
|
100,192 | 105,498 | 106,856 | 117,121 | 128,234 |
| 1. Owner's investment capital |
|
|
75,349 | 75,349 | 82,726 | 82,726 | 90,841 |
| 2. Share capital surplus |
|
|
140 | 140 | 140 | 140 | 140 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-2,155 | -2,155 | -2,155 | -2,155 | -2,155 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
5,846 | 6,559 | 6,937 | 7,550 | 8,448 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
21,013 | 25,606 | 19,209 | 28,861 | 30,960 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,754 | 8,643 | 4,515 | 9,098 | 9,770 |
| - Profit after tax undistributed this period |
|
|
14,259 | 16,963 | 14,694 | 19,763 | 21,190 |
| 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 |
|
|
315,164 | 412,906 | 338,306 | 297,614 | 374,208 |
There is no report.
|
|