|
|
|
Q4 2020 | Q1 2022 | Q1 2023 | Q1 2024 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
294,625 | 251,479 | 313,875 | 347,718 | 689,528 |
 | I. Cash and cash equivalents |
|
|
24,405 | 27,568 | 7,275 | 21,895 | 133,355 |
 | 1. Cash |
|
|
16,405 | 27,568 | 7,275 | 21,895 | 133,019 |
 | 2. Cash equivalents |
|
|
8,000 | | | | 336 |
 | 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 |
|
|
225,670 | 172,252 | 241,134 | 277,704 | 378,501 |
 | 1. Short-term receivables of customers |
|
|
214,841 | 158,104 | 220,991 | 254,273 | 336,184 |
 | 2. Prepayments to suppliers |
|
|
9,893 | 13,338 | 18,333 | 17,427 | 55,809 |
 | 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 |
|
|
936 | 810 | 1,810 | 6,005 | 1,125 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | -14,617 |
 | IV. Inventories |
|
|
43,714 | 50,826 | 64,470 | 41,929 | 167,765 |
 | 1. Inventories |
|
|
43,714 | 50,826 | 64,470 | 41,929 | 167,765 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
836 | 832 | 996 | 6,190 | 9,908 |
 | 1. Short-term prepaid expenses |
|
|
244 | 278 | 442 | 793 | 664 |
 | 2. Deductible VAT |
|
|
592 | 554 | 554 | 554 | 4,561 |
 | 3. Taxes and the State Receivables |
|
|
| | | 4,842 | 4,682 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
43,681 | 46,135 | 60,332 | 52,356 | 53,610 |
 | I. Long-term receivables |
|
|
943 | 958 | 757 | 697 | 905 |
 | 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 |
|
|
943 | 958 | 757 | 697 | 905 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
31,286 | 26,751 | 26,782 | 23,105 | 19,396 |
 | 1. Tangible fixed assets |
|
|
30,854 | 26,483 | 25,861 | 22,654 | 19,347 |
 | - Cost |
|
|
47,997 | 48,334 | 45,017 | 45,166 | 41,730 |
 | - Accumulated depreciation |
|
|
-17,143 | -21,852 | -19,156 | -22,512 | -22,384 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
432 | 269 | 921 | 451 | 49 |
 | - Cost |
|
|
2,028 | 2,028 | 3,121 | 3,121 | 1,676 |
 | - Accumulated depreciation |
|
|
-1,597 | -1,760 | -2,200 | -2,670 | -1,626 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | 490 | | 1,082 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 490 | | 1,082 |
 | IV. Long-term financial investments |
|
|
654 | 654 | 5,154 | 5,154 | 16,087 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
654 | 654 | 5,154 | 5,154 | 5,063 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -30 |
 | 5. Investments holding until maturity |
|
|
| | | | 11,054 |
 | V. Total other long-term assets |
|
|
10,798 | 17,772 | 27,149 | 23,399 | 16,140 |
 | 1. Long-term prepaid expenses |
|
|
10,798 | 17,772 | 27,149 | 22,955 | 15,829 |
 | 2. Deferred income tax assets |
|
|
| | | 445 | 311 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
338,306 | 297,614 | 374,208 | 400,074 | 743,138 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
231,450 | 180,492 | 245,974 | 248,780 | 559,726 |
 | I. Current liabilities |
|
|
225,131 | 179,667 | 245,129 | 248,505 | 559,726 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
71,798 | 1,257 | 20,997 | 26,068 | 116,345 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
94,042 | 129,128 | 135,321 | 154,557 | 332,934 |
 | 4. Advances from customers |
|
|
17,666 | 20,885 | 38,365 | 20,572 | 31,123 |
 | 5. Taxes and other payables to the State Budget |
|
|
11,041 | 13,306 | 11,624 | 9,281 | 17,833 |
 | 6. Payables to employees |
|
|
3,836 | 6,516 | 9,428 | 7,893 | 20,311 |
 | 7. Short-term accrued expenses |
|
|
21,979 | 4,708 | 25,124 | 24,119 | 31,192 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,552 | 1,829 | 2,152 | 2,744 | 2,294 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,217 | 2,037 | 2,119 | 3,272 | 7,694 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,319 | 826 | 845 | 275 | |
 | 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 |
|
|
6,319 | 826 | 845 | 275 | |
 | 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 |
|
|
106,856 | 117,121 | 128,234 | 151,294 | 183,412 |
 | I. ShareHolder's equity |
|
|
106,856 | 117,121 | 128,234 | 151,294 | 183,412 |
 | 1. Owner's investment capital |
|
|
82,726 | 82,726 | 90,841 | 100,660 | 115,423 |
 | 2. Share capital surplus |
|
|
140 | 140 | 140 | 140 | 96 |
 | 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 |
|
|
6,937 | 7,550 | 8,448 | 8,648 | 11,815 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
19,209 | 28,861 | 30,960 | 44,003 | 58,234 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,515 | 9,098 | 9,770 | 10,632 | 20,483 |
 | - Profit after tax undistributed this period |
|
|
14,694 | 19,763 | 21,190 | 33,371 | 37,751 |
 | 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 |
|
|
338,306 | 297,614 | 374,208 | 400,074 | 743,138 |
There is no report.
|
|