|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
156,572 | 261,273 | 464,337 | 624,829 | 612,015 |
| I. Cash and cash equivalents |
|
|
65,706 | 24,387 | 31,864 | 19,965 | 9,940 |
| 1. Cash |
|
|
65,706 | 24,387 | 31,864 | 19,965 | 9,940 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| 20,000 | 123,500 | 294,170 | 288,660 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 20,000 | 123,500 | 294,170 | 288,660 |
| III. Short-term receivables |
|
|
74,050 | 172,784 | 245,127 | 142,421 | 139,645 |
| 1. Short-term receivables of customers |
|
|
45,042 | 83,837 | 97,631 | 91,764 | 91,432 |
| 2. Prepayments to suppliers |
|
|
268 | 79,485 | 94,111 | 44,765 | 44,319 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
23,096 | 4,000 | 4,000 | | |
| 6. Other short-term receivables |
|
|
6,948 | 7,353 | 55,713 | 14,736 | 12,738 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,304 | -1,891 | -6,328 | -8,844 | -8,844 |
| IV. Inventories |
|
|
16,026 | 42,570 | 59,062 | 162,994 | 169,554 |
| 1. Inventories |
|
|
16,026 | 42,570 | 59,062 | 162,994 | 169,554 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
790 | 1,532 | 4,785 | 5,279 | 4,216 |
| 1. Short-term prepaid expenses |
|
|
341 | 489 | 409 | 408 | 330 |
| 2. Deductible VAT |
|
|
365 | 1,043 | 820 | 4,871 | 3,762 |
| 3. Taxes and the State Receivables |
|
|
84 | | 3,555 | | 124 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
23,857 | 25,777 | 37,000 | 82,783 | 83,449 |
| I. Long-term receivables |
|
|
1,298 | 672 | 2,947 | 2,123 | 2,060 |
| 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 |
|
|
1,298 | 672 | 2,947 | 2,123 | 2,060 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
18,659 | 21,938 | 21,439 | 19,319 | 18,715 |
| 1. Tangible fixed assets |
|
|
7,002 | 10,424 | 10,061 | 8,052 | 7,475 |
| - Cost |
|
|
26,130 | 31,181 | 33,479 | 34,092 | 34,124 |
| - Accumulated depreciation |
|
|
-19,128 | -20,757 | -23,418 | -26,040 | -26,649 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
11,657 | 11,514 | 11,379 | 11,268 | 11,240 |
| - Cost |
|
|
12,678 | 12,678 | 12,678 | 12,678 | 12,678 |
| - Accumulated depreciation |
|
|
-1,020 | -1,164 | -1,299 | -1,410 | -1,437 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
132 | 71 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
132 | 71 | | | |
| IV. Long-term financial investments |
|
|
1,100 | 1,100 | 11,100 | 59,477 | 60,877 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,100 | 1,100 | 1,100 | 49,913 | 51,313 |
| 3. Other investments in equity instruments |
|
|
| | 10,000 | 10,000 | 10,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -437 | -437 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
2,667 | 1,997 | 1,513 | 1,864 | 1,797 |
| 1. Long-term prepaid expenses |
|
|
2,586 | 1,997 | 1,513 | 1,864 | 1,797 |
| 2. Deferred income tax assets |
|
|
82 | | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
180,429 | 287,050 | 501,337 | 707,612 | 695,464 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
48,797 | 136,180 | 342,856 | 543,683 | 527,472 |
| I. Current liabilities |
|
|
47,397 | 134,495 | 338,018 | 539,090 | 522,624 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
39,384 | 123,530 | 319,458 | 525,697 | 510,532 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,189 | 2,360 | 1,847 | 2,040 | 1,483 |
| 4. Advances from customers |
|
|
63 | 1,876 | 7,157 | 3,788 | 2,566 |
| 5. Taxes and other payables to the State Budget |
|
|
1,133 | 355 | 59 | 316 | 774 |
| 6. Payables to employees |
|
|
1,466 | 2,793 | 3,135 | 1,737 | 1,677 |
| 7. Short-term accrued expenses |
|
|
551 | 555 | 1,957 | 1,456 | 1,378 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 60 | 60 | 121 |
| 11. Other short-term payables |
|
|
1,787 | 2,872 | 3,503 | 3,152 | 3,252 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
824 | 154 | 842 | 842 | 842 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,401 | 1,685 | 4,839 | 4,594 | 4,849 |
| 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 |
|
|
1,401 | 1,685 | 4,839 | 4,594 | 4,849 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 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 |
|
|
131,631 | 150,870 | 158,481 | 163,929 | 167,992 |
| I. ShareHolder's equity |
|
|
131,631 | 150,870 | 158,481 | 163,929 | 167,992 |
| 1. Owner's investment capital |
|
|
41,596 | 41,596 | 41,596 | 158,481 | 158,481 |
| 2. Share capital surplus |
|
|
20,595 | 20,595 | 20,595 | | |
| 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 |
|
|
12,324 | 12,324 | 12,324 | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
57,117 | 76,355 | 83,967 | 5,448 | 9,511 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
39,905 | 57,117 | 74,705 | 1 | 5,448 |
| - Profit after tax undistributed this period |
|
|
17,212 | 19,238 | 9,262 | 5,448 | 4,063 |
| 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 |
|
|
180,429 | 287,050 | 501,337 | 707,612 | 695,464 |
There is no report.
|
|