|
|
Q2 2020 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
801,182 | 939,039 | 721,816 | 866,180 | 874,180 |
| I. Cash and cash equivalents |
|
|
129,381 | 24,819 | 18,272 | 25,018 | 43,651 |
| 1. Cash |
|
|
42,161 | 12,264 | 13,422 | 25,018 | 43,651 |
| 2. Cash equivalents |
|
|
87,220 | 12,555 | 4,850 | | |
| II. Short-term financial investments |
|
|
42,571 | 36,512 | 38,104 | 44,892 | 44,555 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
42,571 | 36,512 | 38,104 | 44,892 | 44,555 |
| III. Short-term receivables |
|
|
488,995 | 723,969 | 530,294 | 692,847 | 708,041 |
| 1. Short-term receivables of customers |
|
|
270,631 | 264,525 | 185,855 | 164,825 | 93,372 |
| 2. Prepayments to suppliers |
|
|
12,540 | 1,043 | 7,740 | 2,524 | 4,756 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | 5,000 |
| 6. Other short-term receivables |
|
|
261,419 | 471,020 | 350,405 | 537,467 | 619,550 |
| 7. Provision for doubtful short-term receivables |
|
|
-55,595 | -12,619 | -13,707 | -11,970 | -14,637 |
| IV. Inventories |
|
|
132,196 | 148,802 | 121,818 | 102,258 | 75,856 |
| 1. Inventories |
|
|
136,488 | 152,925 | 125,532 | 105,238 | 77,304 |
| 2. Provision for decline in value of inventories |
|
|
-4,292 | -4,122 | -3,713 | -2,980 | -1,448 |
| V. Other current assets |
|
|
8,039 | 4,937 | 13,327 | 1,165 | 2,076 |
| 1. Short-term prepaid expenses |
|
|
75 | 288 | 497 | 412 | 1,171 |
| 2. Deductible VAT |
|
|
6,654 | 3,864 | 1,881 | 747 | 905 |
| 3. Taxes and the State Receivables |
|
|
1,310 | 785 | 10,950 | 6 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
59,842 | 56,496 | 58,988 | 57,440 | 66,001 |
| 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 |
|
|
58,219 | 55,168 | 54,065 | 51,764 | 48,785 |
| 1. Tangible fixed assets |
|
|
51,458 | 47,437 | 47,021 | 43,700 | 41,486 |
| - Cost |
|
|
78,608 | 74,313 | 76,732 | 77,024 | 73,737 |
| - Accumulated depreciation |
|
|
-27,150 | -26,877 | -29,711 | -33,324 | -32,251 |
| 2. Fixed assets of financial leasing |
|
|
530 | 2,579 | 2,267 | 1,955 | 1,670 |
| - Cost |
|
|
1,272 | 3,566 | 3,566 | 3,566 | 3,566 |
| - Accumulated depreciation |
|
|
-742 | -987 | -1,299 | -1,611 | -1,897 |
| 3. Intangible fixed assets |
|
|
6,231 | 5,151 | 4,777 | 6,109 | 5,629 |
| - Cost |
|
|
7,680 | 7,680 | 7,680 | 9,428 | 9,428 |
| - Accumulated depreciation |
|
|
-1,449 | -2,528 | -2,903 | -3,319 | -3,799 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
330 | 358 | 2,737 | 3,699 | 15,865 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
330 | 358 | 2,737 | 3,699 | 15,865 |
| 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 |
|
|
1,293 | 970 | 2,185 | 1,977 | 1,351 |
| 1. Long-term prepaid expenses |
|
|
1,293 | 970 | 2,185 | 1,977 | 1,351 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
861,023 | 995,535 | 780,803 | 923,621 | 940,182 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
897,731 | 982,076 | 759,057 | 891,218 | 901,205 |
| I. Current liabilities |
|
|
896,364 | 980,886 | 758,275 | 890,902 | 873,560 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
371,802 | 225,025 | 219,541 | 191,043 | 175,111 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
193,527 | 255,908 | 187,762 | 166,291 | 110,218 |
| 4. Advances from customers |
|
|
23,807 | 36,265 | 19,582 | 382 | 5,872 |
| 5. Taxes and other payables to the State Budget |
|
|
76 | 24 | 929 | 19,658 | 16,350 |
| 6. Payables to employees |
|
|
518 | 501 | 2,587 | 1,566 | 2,079 |
| 7. Short-term accrued expenses |
|
|
263 | 1,046 | 1,190 | 1,046 | 1,238 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
306,351 | 462,099 | 326,679 | 510,915 | 562,693 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
20 | 18 | 7 | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,367 | 1,190 | 782 | 316 | 27,645 |
| 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 |
|
|
1,367 | 1,190 | 782 | 316 | 27,645 |
| 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 |
|
|
-36,708 | 13,459 | 21,747 | 32,403 | 38,977 |
| I. ShareHolder's equity |
|
|
-36,708 | 13,459 | 21,747 | 32,403 | 38,977 |
| 1. Owner's investment capital |
|
|
30,800 | 30,800 | 30,800 | 30,800 | 30,800 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
22,764 | 22,764 | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-90,272 | -40,105 | -9,053 | 1,603 | 8,177 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-5,705 | -28,092 | -19,718 | -30,393 | 1,603 |
| - Profit after tax undistributed this period |
|
|
-84,567 | -12,013 | 10,665 | 31,996 | 6,574 |
| 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 |
|
|
861,023 | 995,535 | 780,803 | 923,621 | 940,182 |
There is no report.
|
|