|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
118,248 | 204,340 | 214,428 | 237,073 | 207,066 |
| I. Cash and cash equivalents |
|
|
24,654 | 32,161 | 27,226 | 52,173 | 71,810 |
| 1. Cash |
|
|
24,654 | 32,161 | 27,226 | 10,151 | 71,810 |
| 2. Cash equivalents |
|
|
| | | 42,022 | |
| II. Short-term financial investments |
|
|
| 32,000 | | | 1,800 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 32,000 | | | 1,800 |
| III. Short-term receivables |
|
|
27,639 | 53,068 | 28,555 | 105,345 | 49,138 |
| 1. Short-term receivables of customers |
|
|
24,177 | 24,667 | 21,062 | 72,342 | 46,521 |
| 2. Prepayments to suppliers |
|
|
2,749 | 27,329 | 7,046 | 29,977 | 1,841 |
| 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 |
|
|
714 | 1,072 | 447 | 3,027 | 775 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
65,782 | 86,787 | 158,361 | 79,455 | 83,193 |
| 1. Inventories |
|
|
65,782 | 86,787 | 158,361 | 79,455 | 83,193 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
173 | 324 | 286 | 100 | 1,125 |
| 1. Short-term prepaid expenses |
|
|
173 | 226 | 286 | 100 | 1,125 |
| 2. Deductible VAT |
|
|
| 98 | | | |
| 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 |
|
|
282,667 | 287,130 | 315,261 | 381,709 | 386,429 |
| 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 |
|
|
281,317 | 280,887 | 311,434 | 332,428 | 385,171 |
| 1. Tangible fixed assets |
|
|
266,053 | 265,622 | 296,170 | 293,080 | 345,875 |
| - Cost |
|
|
423,076 | 441,869 | 496,195 | 519,458 | 595,433 |
| - Accumulated depreciation |
|
|
-157,024 | -176,247 | -200,026 | -226,378 | -249,558 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
15,265 | 15,265 | 15,265 | 39,347 | 39,296 |
| - Cost |
|
|
15,742 | 15,742 | 15,742 | 39,846 | 39,846 |
| - Accumulated depreciation |
|
|
-477 | -477 | -477 | -498 | -550 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
534 | 353 | 193 | 193 | 193 |
| - Accumulated depreciation |
|
|
-534 | -353 | -193 | -193 | -193 |
| IV. Long-term assets in progress |
|
|
| 5,072 | 2,159 | 47,903 | 69 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 5,072 | 2,159 | 47,903 | 69 |
| IV. Long-term financial investments |
|
|
211 | | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
211 | | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,139 | 1,171 | 1,668 | 1,378 | 1,189 |
| 1. Long-term prepaid expenses |
|
|
1,139 | 1,171 | 1,668 | 1,378 | 1,189 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
400,915 | 491,470 | 529,690 | 618,782 | 593,495 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
295,784 | 390,900 | 426,870 | 516,159 | 489,538 |
| I. Current liabilities |
|
|
148,717 | 202,120 | 242,918 | 258,321 | 167,766 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
119,128 | 149,396 | 177,917 | 182,494 | 93,704 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
15,814 | 17,787 | 12,674 | 30,909 | 16,460 |
| 4. Advances from customers |
|
|
3,812 | 27,455 | 18,835 | 1,795 | 9,112 |
| 5. Taxes and other payables to the State Budget |
|
|
3,603 | 4,512 | 4,229 | 8,561 | 11,147 |
| 6. Payables to employees |
|
|
4,117 | 740 | 22,807 | 27,831 | 28,919 |
| 7. Short-term accrued expenses |
|
|
758 | 712 | 684 | 794 | 3,479 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
5 | 13 | 8 | 30 | 32 |
| 11. Other short-term payables |
|
|
664 | 507 | 2,222 | 611 | 260 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
815 | 998 | 3,540 | 5,297 | 4,651 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
147,067 | 188,779 | 183,952 | 257,838 | 321,772 |
| 1. Long-term payables to sellers |
|
|
658 | | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| 1,876 | 1,734 | 1,775 | 1,800 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
146,409 | 186,903 | 182,218 | 256,063 | 319,972 |
| 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 |
|
|
105,132 | 100,570 | 102,820 | 102,623 | 103,958 |
| I. ShareHolder's equity |
|
|
105,132 | 100,570 | 102,820 | 102,623 | 103,958 |
| 1. Owner's investment capital |
|
|
84,000 | 84,000 | 84,000 | 84,000 | 84,000 |
| 2. Share capital surplus |
|
|
-95 | -95 | -95 | -95 | -95 |
| 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 |
|
|
1,188 | 1,595 | 2,199 | 2,701 | 3,021 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
20,039 | 15,070 | 16,716 | 16,017 | 17,031 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
20,039 | 15,070 | 16,716 | 16,017 | 17,031 |
| 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 |
|
|
400,915 | 491,470 | 529,690 | 618,782 | 593,495 |
There is no report.
|
|