|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
324,479 | 321,498 | 362,064 | 352,242 | 242,375 |
| I. Cash and cash equivalents |
|
|
10,260 | 31,441 | 11,209 | 43,227 | 18,587 |
| 1. Cash |
|
|
10,260 | 31,441 | 11,209 | 43,227 | 18,587 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
46,090 | | 17,200 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
46,090 | | 17,200 | | |
| III. Short-term receivables |
|
|
29,077 | 81,200 | 63,007 | 72,900 | 86,270 |
| 1. Short-term receivables of customers |
|
|
28,204 | 80,620 | 50,856 | 71,874 | 88,884 |
| 2. Prepayments to suppliers |
|
|
120 | 124 | 11,576 | 692 | 242 |
| 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 |
|
|
752 | 456 | 575 | 334 | 499 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -3,356 |
| IV. Inventories |
|
|
225,301 | 197,793 | 255,347 | 229,402 | 137,518 |
| 1. Inventories |
|
|
225,301 | 197,793 | 255,347 | 229,402 | 137,518 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
13,750 | 11,065 | 15,301 | 6,713 | |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
13,112 | 10,557 | 14,860 | 6,713 | |
| 3. Taxes and the State Receivables |
|
|
638 | 508 | 441 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
51,686 | 67,470 | 75,903 | 68,783 | 59,257 |
| 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 |
|
|
48,458 | 51,928 | 69,491 | 64,030 | 58,792 |
| 1. Tangible fixed assets |
|
|
42,790 | 46,796 | 64,946 | 60,108 | 55,336 |
| - Cost |
|
|
204,173 | 198,689 | 231,828 | 236,369 | 237,686 |
| - Accumulated depreciation |
|
|
-161,383 | -151,893 | -166,882 | -176,261 | -182,350 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
5,668 | 5,132 | 4,545 | 3,922 | 3,455 |
| - Cost |
|
|
7,541 | 7,541 | 7,541 | 7,541 | 7,608 |
| - Accumulated depreciation |
|
|
-1,873 | -2,410 | -2,996 | -3,619 | -4,153 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,616 | 13,824 | 3,410 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,616 | 13,824 | 3,410 | | |
| 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 |
|
|
1,612 | 1,718 | 3,002 | 4,753 | 465 |
| 1. Long-term prepaid expenses |
|
|
1,612 | 1,718 | 3,002 | 4,753 | 465 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
376,164 | 388,968 | 437,967 | 421,025 | 301,631 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
250,328 | 262,450 | 307,850 | 282,136 | 161,108 |
| I. Current liabilities |
|
|
250,328 | 254,450 | 301,050 | 276,236 | 156,708 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
238,804 | 244,782 | 241,079 | 257,309 | 114,126 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
916 | 676 | 28,755 | 453 | 21,015 |
| 4. Advances from customers |
|
|
1,507 | 1,098 | 21,611 | 1,356 | 41 |
| 5. Taxes and other payables to the State Budget |
|
|
| | 170 | 1,609 | 9,501 |
| 6. Payables to employees |
|
|
2,117 | 1,408 | 2,354 | 2,180 | 2,851 |
| 7. Short-term accrued expenses |
|
|
| 36 | 949 | 6,645 | 2,740 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,519 | 4,219 | 3,902 | 4,464 | 4,259 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,464 | 2,231 | 2,231 | 2,221 | 2,175 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| 8,000 | 6,800 | 5,900 | 4,400 |
| 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 |
|
|
| 8,000 | 6,800 | 5,900 | 4,400 |
| 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 |
|
|
125,837 | 126,518 | 130,117 | 138,889 | 140,523 |
| I. ShareHolder's equity |
|
|
125,837 | 126,518 | 130,117 | 138,889 | 140,523 |
| 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 116,986 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-75 | -75 | -75 | -75 | -75 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
17,261 | 17,261 | 17,261 | 17,261 | 17,261 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
3,650 | 3,650 | 3,650 | 3,650 | 3,650 |
| 11. After tax undistributed profit |
|
|
5,000 | 5,682 | 9,281 | 18,053 | 2,701 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,299 | 5,000 | 5,682 | 4,284 | 1,067 |
| - Profit after tax undistributed this period |
|
|
702 | 681 | 3,599 | 13,768 | 1,635 |
| 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 |
|
|
376,164 | 388,968 | 437,967 | 421,025 | 301,631 |
There is no report.
|
|