|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
257,678 | 254,738 | 257,606 | 600,387 | 817,513 |
| I. Cash and cash equivalents |
|
|
6,825 | 6,306 | 24,062 | 33,185 | 76,184 |
| 1. Cash |
|
|
6,825 | 6,306 | 19,046 | 4,185 | 66,184 |
| 2. Cash equivalents |
|
|
| | 5,016 | 29,000 | 10,000 |
| II. Short-term financial investments |
|
|
9,331 | 50 | 50 | 50 | 59 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| 50 | | | |
| 3. Investments holding until maturity |
|
|
9,331 | | 50 | 50 | 59 |
| III. Short-term receivables |
|
|
50,177 | 74,246 | 57,932 | 35,781 | 49,902 |
| 1. Short-term receivables of customers |
|
|
30,469 | 67,585 | 42,766 | 33,529 | 48,157 |
| 2. Prepayments to suppliers |
|
|
11,901 | 431 | 90 | 175 | 92 |
| 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 |
|
|
8,726 | 7,149 | 15,996 | 2,076 | 1,653 |
| 7. Provision for doubtful short-term receivables |
|
|
-919 | -919 | -919 | | |
| IV. Inventories |
|
|
190,503 | 169,608 | 175,562 | 518,752 | 676,780 |
| 1. Inventories |
|
|
190,503 | 169,608 | 175,562 | 518,752 | 676,780 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
842 | 4,528 | | 12,619 | 14,589 |
| 1. Short-term prepaid expenses |
|
|
842 | 4,528 | | 12,619 | 14,202 |
| 2. Deductible VAT |
|
|
| | | | 387 |
| 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 |
|
|
155,003 | 227,373 | 474,913 | 301,067 | 346,583 |
| 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 |
|
|
17,804 | 17,247 | 16,314 | 15,252 | 14,243 |
| 1. Tangible fixed assets |
|
|
15,133 | 14,576 | 13,643 | 12,580 | 11,572 |
| - Cost |
|
|
37,080 | 36,605 | 36,294 | 36,294 | 25,439 |
| - Accumulated depreciation |
|
|
-21,948 | -22,029 | -22,651 | -23,713 | -13,867 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,671 | 2,671 | 2,671 | 2,671 | 2,671 |
| - Cost |
|
|
2,671 | 2,671 | 2,671 | 2,671 | 2,671 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
130,449 | 203,375 | 451,850 | 279,066 | 325,590 |
| 1. Costs of long-term production, business in progress |
|
|
| | | 278,921 | 325,446 |
| 2. Costs of construction in progress |
|
|
130,449 | 203,375 | 451,850 | 144 | 144 |
| IV. Long-term financial investments |
|
|
6,750 | 6,750 | 6,750 | 6,750 | 6,750 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
6,750 | 6,750 | 6,750 | 6,750 | 6,750 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| | | | |
| 1. Long-term prepaid expenses |
|
|
| | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
412,681 | 482,111 | 732,520 | 901,454 | 1,164,096 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
274,260 | 342,957 | 583,666 | 734,307 | 961,759 |
| I. Current liabilities |
|
|
120,005 | 223,873 | 246,757 | 242,271 | 619,959 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
50,117 | 78,784 | 117,989 | 109,743 | 225,363 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
11,050 | 29,742 | 25,957 | 33,166 | 32,157 |
| 4. Advances from customers |
|
|
28,164 | 6,939 | 46,191 | 42,326 | 306,308 |
| 5. Taxes and other payables to the State Budget |
|
|
2,585 | 3,590 | 9,047 | 6,701 | 4,300 |
| 6. Payables to employees |
|
|
2,552 | 2,186 | 2,926 | 3,140 | 2,433 |
| 7. Short-term accrued expenses |
|
|
| 11,046 | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
24,549 | 90,619 | 43,251 | 46,688 | 48,857 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
989 | 967 | 1,396 | 507 | 541 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
154,255 | 119,084 | 336,909 | 492,036 | 341,800 |
| 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 |
|
|
139,855 | 100,959 | 326,596 | 485,474 | 338,987 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
14,400 | 18,125 | 10,312 | 6,562 | 2,812 |
| 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 |
|
|
138,421 | 139,154 | 148,854 | 167,147 | 202,337 |
| I. ShareHolder's equity |
|
|
138,421 | 139,154 | 148,854 | 167,147 | 202,337 |
| 1. Owner's investment capital |
|
|
85,500 | 85,500 | 85,500 | 85,500 | 85,500 |
| 2. Share capital surplus |
|
|
9,000 | 9,000 | 9,000 | 9,000 | 9,000 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
1,043 | 1,043 | 1,043 | 1,043 | 1,043 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
23,098 | 23,098 | 23,098 | 23,098 | 23,098 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
19,780 | 20,513 | 30,213 | 48,506 | 83,696 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,414 | 306 | 3,666 | 13,259 | 45,819 |
| - Profit after tax undistributed this period |
|
|
18,367 | 20,207 | 26,547 | 35,247 | 37,878 |
| 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 |
|
|
412,681 | 482,111 | 732,520 | 901,454 | 1,164,096 |
There is no report.
|
|