|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
298,768 | 356,691 | 401,956 | 415,663 | 377,352 |
| I. Cash and cash equivalents |
|
|
60,514 | 44,359 | 97,299 | 57,796 | 56,204 |
| 1. Cash |
|
|
44,514 | 22,359 | 74,299 | 47,796 | 43,204 |
| 2. Cash equivalents |
|
|
16,000 | 22,000 | 23,000 | 10,000 | 13,000 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
55,847 | 121,819 | 112,325 | 177,262 | 158,278 |
| 1. Short-term receivables of customers |
|
|
42,372 | 107,583 | 87,650 | 136,740 | 129,533 |
| 2. Prepayments to suppliers |
|
|
3,672 | 2,515 | 11,260 | 5,293 | 4,658 |
| 3. Short-term intercompany receivables |
|
|
8,664 | | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 11,418 | | | |
| 6. Other short-term receivables |
|
|
1,648 | 1,374 | 15,138 | 37,481 | 25,868 |
| 7. Provision for doubtful short-term receivables |
|
|
-509 | -1,071 | -1,723 | -2,252 | -1,781 |
| IV. Inventories |
|
|
182,345 | 190,451 | 192,226 | 177,086 | 159,573 |
| 1. Inventories |
|
|
190,426 | 197,321 | 198,752 | 180,427 | 163,110 |
| 2. Provision for decline in value of inventories |
|
|
-8,081 | -6,871 | -6,526 | -3,341 | -3,536 |
| V. Other current assets |
|
|
62 | 62 | 105 | 3,518 | 3,297 |
| 1. Short-term prepaid expenses |
|
|
| | | 24 | 481 |
| 2. Deductible VAT |
|
|
| | | 3,389 | 734 |
| 3. Taxes and the State Receivables |
|
|
62 | 62 | 105 | 105 | 2,082 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
136,162 | 131,604 | 126,175 | 131,790 | 128,082 |
| 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 |
|
|
124,483 | 119,639 | 114,254 | 118,151 | 113,201 |
| 1. Tangible fixed assets |
|
|
124,369 | 119,539 | 113,977 | 117,909 | 112,909 |
| - Cost |
|
|
252,652 | 255,420 | 242,736 | 252,528 | 256,418 |
| - Accumulated depreciation |
|
|
-128,283 | -135,881 | -128,760 | -134,619 | -143,509 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
114 | 99 | 277 | 241 | 292 |
| - Cost |
|
|
183 | 183 | 393 | 393 | 510 |
| - Accumulated depreciation |
|
|
-70 | -84 | -116 | -152 | -218 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
796 | 673 | 8,083 | 820 | 1,080 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
796 | 673 | 8,083 | 820 | 1,080 |
| IV. Long-term financial investments |
|
|
10,573 | 10,573 | 10,573 | 10,573 | 10,573 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
10,573 | 10,573 | 10,573 | 10,573 | 10,573 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
311 | 720 | 540 | 2,247 | 3,229 |
| 1. Long-term prepaid expenses |
|
|
311 | 720 | 540 | 2,247 | 3,229 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
434,930 | 488,295 | 528,131 | 547,452 | 505,434 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
211,318 | 246,079 | 289,746 | 332,053 | 283,410 |
| I. Current liabilities |
|
|
209,888 | 246,079 | 289,746 | 332,053 | 279,601 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
7,845 | 553 | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
62,845 | 90,690 | 112,115 | 117,306 | 110,274 |
| 4. Advances from customers |
|
|
4,666 | 7,914 | 44,517 | 56,121 | 6,944 |
| 5. Taxes and other payables to the State Budget |
|
|
8,343 | 16,868 | 3,895 | 2,183 | 5,197 |
| 6. Payables to employees |
|
|
26,651 | 25,534 | 14,383 | 8,108 | 3,734 |
| 7. Short-term accrued expenses |
|
|
376 | 513 | 1,326 | 1,110 | 1,392 |
| 8. Short-term intercompany payables |
|
|
80,943 | 81,329 | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
731 | 774 | 280 | 280 | 335 |
| 11. Other short-term payables |
|
|
14,079 | 17,802 | 100,113 | 111,221 | 97,350 |
| 12. Provision for short term payables |
|
|
| | 2,779 | 19,154 | 27,769 |
| 13. Bonus and welfare fund |
|
|
3,408 | 4,100 | 10,338 | 16,571 | 26,605 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,429 | | | | 3,809 |
| 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 |
|
|
| | | | 3,809 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,429 | | | | |
| 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 |
|
|
223,613 | 242,217 | 238,385 | 215,400 | 222,024 |
| I. ShareHolder's equity |
|
|
223,616 | 242,223 | 238,057 | 215,400 | 222,029 |
| 1. Owner's investment capital |
|
|
68,000 | 68,000 | 68,000 | 68,000 | 68,000 |
| 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 |
|
|
95,986 | 112,401 | 125,033 | 125,033 | 128,700 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
59,630 | 61,822 | 45,024 | 22,367 | 25,329 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
19,225 | 25,715 | 23,666 | | |
| - Profit after tax undistributed this period |
|
|
40,406 | 36,107 | 21,358 | 22,367 | 25,329 |
| 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 |
|
|
-3 | -6 | 328 | | -5 |
| 1. Funding resources |
|
|
-3 | -6 | 328 | | -5 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
434,930 | 488,295 | 528,131 | 547,452 | 505,434 |
There is no report.
|
|