|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
124,414 | 142,872 | 114,725 | 183,280 | 354,077 |
| I. Cash and cash equivalents |
|
|
46,064 | 56,897 | 23,695 | 12,276 | 25,821 |
| 1. Cash |
|
|
29,964 | 39,197 | 20,695 | 8,676 | 23,221 |
| 2. Cash equivalents |
|
|
16,100 | 17,700 | 3,000 | 3,600 | 2,600 |
| II. Short-term financial investments |
|
|
5,850 | 1,350 | 1,000 | 23,000 | 11,300 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,850 | 1,350 | 1,000 | 23,000 | 11,300 |
| III. Short-term receivables |
|
|
17,727 | 25,912 | 28,504 | 40,936 | 135,286 |
| 1. Short-term receivables of customers |
|
|
16,082 | 24,556 | 22,112 | 20,253 | 34,729 |
| 2. Prepayments to suppliers |
|
|
2,265 | 3,011 | 8,174 | 3,363 | 5,959 |
| 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 |
|
|
493 | 327 | 196 | 20,621 | 98,445 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,113 | -1,981 | -1,978 | -3,301 | -3,848 |
| IV. Inventories |
|
|
49,978 | 52,254 | 57,552 | 94,513 | 166,676 |
| 1. Inventories |
|
|
50,815 | 56,457 | 59,191 | 97,495 | 171,908 |
| 2. Provision for decline in value of inventories |
|
|
-838 | -4,203 | -1,638 | -2,982 | -5,233 |
| V. Other current assets |
|
|
4,795 | 6,458 | 3,974 | 12,556 | 14,994 |
| 1. Short-term prepaid expenses |
|
|
1,078 | 2,285 | 1,482 | 2,857 | 3,289 |
| 2. Deductible VAT |
|
|
3,716 | 4,172 | 2,492 | 9,699 | 11,705 |
| 3. Taxes and the State Receivables |
|
|
| 1 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
126,192 | 130,465 | 125,688 | 220,916 | 432,530 |
| I. Long-term receivables |
|
|
| | | 3,716 | 3,721 |
| 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 |
|
|
| | | 3,716 | 3,721 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
115,346 | 116,127 | 112,106 | 113,203 | 394,012 |
| 1. Tangible fixed assets |
|
|
112,874 | 113,729 | 109,782 | 92,404 | 377,978 |
| - Cost |
|
|
251,875 | 252,296 | 258,943 | 255,130 | 558,289 |
| - Accumulated depreciation |
|
|
-139,001 | -138,567 | -149,162 | -162,726 | -180,311 |
| 2. Fixed assets of financial leasing |
|
|
| | | 17,765 | 13,131 |
| - Cost |
|
|
| | | 18,538 | 18,538 |
| - Accumulated depreciation |
|
|
| | | -772 | -5,407 |
| 3. Intangible fixed assets |
|
|
2,472 | 2,398 | 2,325 | 3,034 | 2,903 |
| - Cost |
|
|
3,751 | 3,751 | 3,751 | 4,650 | 4,760 |
| - Accumulated depreciation |
|
|
-1,279 | -1,352 | -1,426 | -1,616 | -1,857 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
105 | 590 | | 70,920 | 427 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
105 | 590 | | 70,920 | 427 |
| IV. Long-term financial investments |
|
|
| | | 20,000 | 4,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | 20,000 | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | 4,000 |
| V. Total other long-term assets |
|
|
10,742 | 13,748 | 13,582 | 13,077 | 23,016 |
| 1. Long-term prepaid expenses |
|
|
10,740 | 13,748 | 13,582 | 10,717 | 18,691 |
| 2. Deferred income tax assets |
|
|
| | | 2,360 | 4,325 |
| 3. Other long-term assets |
|
|
2 | | | | |
| VI. Goodwills |
|
|
| | | | 7,355 |
| TOTAL ASSETS |
|
|
250,607 | 273,337 | 240,413 | 404,196 | 786,607 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
196,347 | 206,860 | 144,610 | 273,186 | 558,424 |
| I. Current liabilities |
|
|
145,001 | 161,823 | 112,389 | 226,602 | 363,368 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
105,670 | 122,085 | 74,396 | 155,271 | 284,061 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
19,288 | 16,540 | 20,181 | 43,634 | 34,726 |
| 4. Advances from customers |
|
|
4,315 | 5,756 | 1,938 | 620 | 20,770 |
| 5. Taxes and other payables to the State Budget |
|
|
253 | 352 | 819 | 2,230 | 3,589 |
| 6. Payables to employees |
|
|
9,089 | 13,885 | 12,456 | 5,150 | 5,901 |
| 7. Short-term accrued expenses |
|
|
275 | 284 | 390 | 17,665 | 10,712 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 68 | | | 68 |
| 11. Other short-term payables |
|
|
2,952 | 2,337 | 1,619 | 2,005 | 3,514 |
| 12. Provision for short term payables |
|
|
3,150 | 508 | 459 | | |
| 13. Bonus and welfare fund |
|
|
10 | 8 | 130 | 27 | 26 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
51,346 | 45,038 | 32,222 | 46,584 | 195,057 |
| 1. Long-term payables to sellers |
|
|
| | | | 14,261 |
| 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 |
|
|
51,346 | 45,038 | 32,222 | 44,226 | 178,519 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | 2,213 | 2,169 |
| 11. Long-term unrealized revenue |
|
|
| | | 145 | 107 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
54,259 | 66,476 | 95,802 | 131,010 | 228,183 |
| I. ShareHolder's equity |
|
|
54,259 | 66,476 | 95,802 | 131,010 | 228,183 |
| 1. Owner's investment capital |
|
|
60,000 | 60,000 | 80,000 | 80,000 | 144,000 |
| 2. Share capital surplus |
|
|
| | | | -182 |
| 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 |
|
|
5,632 | 5,632 | 5,632 | 5,632 | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-11,372 | 845 | 10,171 | 45,378 | 60,634 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-17,245 | -11,372 | 545 | 10,171 | 47,010 |
| - Profit after tax undistributed this period |
|
|
5,873 | 12,217 | 9,626 | 35,207 | 13,624 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | 23,731 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
250,607 | 273,337 | 240,413 | 404,196 | 786,607 |
There is no report.
|
|