|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
119,799 | 122,448 | 174,040 | 211,563 | 302,562 |
| I. Cash and cash equivalents |
|
|
23,231 | 20,495 | 14,944 | 21,883 | 10,720 |
| 1. Cash |
|
|
23,231 | 20,495 | 12,744 | 21,883 | 10,720 |
| 2. Cash equivalents |
|
|
| | 2,200 | | |
| II. Short-term financial investments |
|
|
34,000 | 34,000 | 15,300 | 815 | 9,331 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
34,000 | 34,000 | 15,300 | 815 | 9,331 |
| III. Short-term receivables |
|
|
58,852 | 57,924 | 128,725 | 124,781 | 178,574 |
| 1. Short-term receivables of customers |
|
|
49,245 | 46,444 | 95,900 | 100,940 | 151,282 |
| 2. Prepayments to suppliers |
|
|
6,485 | 922 | 7,404 | 8,676 | 8,429 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 16,570 | | 5,200 |
| 6. Other short-term receivables |
|
|
3,272 | 10,707 | 9,001 | 22,801 | 21,544 |
| 7. Provision for doubtful short-term receivables |
|
|
-150 | -150 | -150 | -7,636 | -7,880 |
| IV. Inventories |
|
|
3,181 | 9,571 | 11,483 | 58,214 | 94,706 |
| 1. Inventories |
|
|
3,181 | 9,571 | 11,509 | 58,214 | 94,706 |
| 2. Provision for decline in value of inventories |
|
|
| | -26 | | |
| V. Other current assets |
|
|
535 | 458 | 3,588 | 5,870 | 9,231 |
| 1. Short-term prepaid expenses |
|
|
535 | 458 | 2,629 | 1,895 | 4,069 |
| 2. Deductible VAT |
|
|
| | | 3,975 | 5,162 |
| 3. Taxes and the State Receivables |
|
|
| | 958 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
39,147 | 49,074 | 100,093 | 125,532 | 156,928 |
| I. Long-term receivables |
|
|
| | | 2,655 | 2,601 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | 42 | |
| 5. Other long-term receivables |
|
|
| | | 2,613 | 2,601 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
38,025 | 48,164 | 73,314 | 96,625 | 132,173 |
| 1. Tangible fixed assets |
|
|
38,025 | 48,164 | 73,314 | 96,625 | 132,173 |
| - Cost |
|
|
94,345 | 107,078 | 156,766 | 183,322 | 233,231 |
| - Accumulated depreciation |
|
|
-56,320 | -58,914 | -83,452 | -86,698 | -101,057 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 85 | 2,885 | 3,462 | 5,470 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 85 | 2,885 | 3,462 | 5,470 |
| 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 |
|
|
1,122 | 825 | 6,505 | 7,332 | 3,158 |
| 1. Long-term prepaid expenses |
|
|
1,122 | 825 | 6,414 | 7,242 | 3,158 |
| 2. Deferred income tax assets |
|
|
| | 91 | 91 | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | 17,389 | 15,457 | 13,525 |
| TOTAL ASSETS |
|
|
158,947 | 171,522 | 274,132 | 337,095 | 459,490 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
37,404 | 33,613 | 90,123 | 138,112 | 223,781 |
| I. Current liabilities |
|
|
19,046 | 17,435 | 67,040 | 118,817 | 138,611 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,180 | 2,180 | 14,250 | 26,474 | 30,910 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
322 | 1,785 | 21,046 | 66,566 | 57,596 |
| 4. Advances from customers |
|
|
30 | 4,688 | 2 | 28 | |
| 5. Taxes and other payables to the State Budget |
|
|
8,876 | 4,499 | 4,739 | 4,553 | 19,440 |
| 6. Payables to employees |
|
|
5,989 | 3,822 | 13,326 | 16,808 | 22,521 |
| 7. Short-term accrued expenses |
|
|
86 | 76 | 11,357 | 1,976 | 2,474 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 150 | | |
| 11. Other short-term payables |
|
|
1,207 | 47 | 206 | 1,366 | 3,018 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
355 | 339 | 1,963 | 1,044 | 2,652 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
18,358 | 16,178 | 23,084 | 19,295 | 85,169 |
| 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 |
|
|
| | 105 | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
18,358 | 16,178 | 20,844 | 17,694 | 84,458 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | 2,135 | 1,601 | 712 |
| 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 |
|
|
121,543 | 137,909 | 184,009 | 198,983 | 235,709 |
| I. ShareHolder's equity |
|
|
90,825 | 107,192 | 153,292 | 168,265 | 204,992 |
| 1. Owner's investment capital |
|
|
22,177 | 30,604 | 47,099 | 51,336 | 58,009 |
| 2. Share capital surplus |
|
|
| | 20,000 | 20,000 | 20,000 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
7,898 | 24,783 | 24,783 | 24,783 | 45,033 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
38,437 | 30,477 | 39,008 | 44,228 | 31,351 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
22,313 | 21,328 | 20,516 | 25,897 | 43,190 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-2,285 | 75 | 2,036 | 8,448 | 8,323 |
| - Profit after tax undistributed this period |
|
|
24,598 | 21,253 | 18,480 | 17,450 | 34,867 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | 1,886 | 2,020 | 7,408 |
| II. Funding resources and other funds |
|
|
30,718 | 30,718 | 30,718 | 30,718 | 30,718 |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
30,718 | 30,718 | 30,718 | 30,718 | 30,718 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
158,947 | 171,522 | 274,132 | 337,095 | 459,490 |
There is no report.
|
|