|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
195,651 | 263,159 | 275,719 | 315,282 | 342,608 |
| I. Cash and cash equivalents |
|
|
34,353 | 37,253 | 28,382 | 20,736 | 39,550 |
| 1. Cash |
|
|
34,353 | 37,253 | 28,382 | 20,736 | 39,550 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
2 | 2 | 10,002 | 2 | 2 |
| 1. Trading securities |
|
|
2 | 2 | 2 | 2 | 2 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 10,000 | | |
| III. Short-term receivables |
|
|
110,967 | 125,153 | 168,997 | 171,784 | 197,512 |
| 1. Short-term receivables of customers |
|
|
88,784 | 89,181 | 114,438 | 131,124 | 154,145 |
| 2. Prepayments to suppliers |
|
|
31,093 | 46,738 | 61,961 | 39,303 | 39,296 |
| 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 |
|
|
11,445 | 11,343 | 13,538 | 13,446 | 15,910 |
| 7. Provision for doubtful short-term receivables |
|
|
-20,354 | -22,110 | -20,940 | -12,089 | -11,839 |
| IV. Inventories |
|
|
45,593 | 89,671 | 58,574 | 100,320 | 86,882 |
| 1. Inventories |
|
|
45,593 | 89,671 | 58,574 | 100,320 | 86,882 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,736 | 11,080 | 9,764 | 22,439 | 18,663 |
| 1. Short-term prepaid expenses |
|
|
4,736 | 10,131 | 9,641 | 15,924 | 18,584 |
| 2. Deductible VAT |
|
|
| 828 | | 6,492 | 24 |
| 3. Taxes and the State Receivables |
|
|
| 121 | 123 | 24 | 54 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
342,129 | 310,638 | 360,420 | 417,104 | 427,877 |
| I. Long-term receivables |
|
|
189 | 1,050 | 6,050 | 6,250 | 6,050 |
| 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 |
|
|
189 | 1,050 | 6,050 | 6,250 | 6,050 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
296,962 | 278,166 | 285,098 | 342,186 | 310,462 |
| 1. Tangible fixed assets |
|
|
262,449 | 246,869 | 254,660 | 312,608 | 281,743 |
| - Cost |
|
|
376,984 | 393,623 | 437,066 | 536,783 | 552,102 |
| - Accumulated depreciation |
|
|
-114,535 | -146,755 | -182,406 | -224,175 | -270,359 |
| 2. Fixed assets of financial leasing |
|
|
2,357 | | | | |
| - Cost |
|
|
3,142 | | | | |
| - Accumulated depreciation |
|
|
-786 | | | | |
| 3. Intangible fixed assets |
|
|
32,157 | 31,297 | 30,438 | 29,579 | 28,719 |
| - Cost |
|
|
38,294 | 38,294 | 38,294 | 38,294 | 38,294 |
| - Accumulated depreciation |
|
|
-6,137 | -6,996 | -7,856 | -8,715 | -9,574 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
7,354 | 13,586 | 14,616 | 16,033 | 17,354 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
7,354 | 13,586 | 14,616 | 16,033 | 17,354 |
| IV. Long-term financial investments |
|
|
18,000 | | 40,770 | 40,770 | 82,770 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
5,348 | 5,348 | 5,348 | 5,348 | 5,348 |
| 3. Other investments in equity instruments |
|
|
2,178 | 2,178 | 2,178 | 2,178 | 2,178 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-7,526 | -7,526 | -7,526 | -7,526 | -7,526 |
| 5. Investments holding until maturity |
|
|
18,000 | | 40,770 | 40,770 | 82,770 |
| V. Total other long-term assets |
|
|
19,625 | 17,836 | 13,885 | 11,864 | 11,241 |
| 1. Long-term prepaid expenses |
|
|
14,961 | 13,164 | 9,111 | 6,980 | 6,334 |
| 2. Deferred income tax assets |
|
|
4,664 | 4,672 | 4,774 | 4,884 | 4,907 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
537,781 | 573,797 | 636,139 | 732,385 | 770,485 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
246,737 | 213,679 | 247,420 | 309,402 | 297,173 |
| I. Current liabilities |
|
|
144,721 | 152,751 | 100,692 | 116,365 | 138,061 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
94,086 | 110,897 | 55,789 | 61,598 | 97,143 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
28,130 | 19,647 | 22,654 | 30,495 | 21,507 |
| 4. Advances from customers |
|
|
6,131 | 9,449 | 7,556 | 6,539 | 4,013 |
| 5. Taxes and other payables to the State Budget |
|
|
5,982 | 3,059 | 4,745 | 2,907 | 2,902 |
| 6. Payables to employees |
|
|
6,412 | 6,024 | 8,243 | 5,912 | 6,022 |
| 7. Short-term accrued expenses |
|
|
1,072 | 740 | 213 | 1,169 | 1,076 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,640 | 1,781 | 394 | 273 | 954 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,268 | 1,154 | 1,097 | 7,472 | 4,444 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
102,016 | 60,928 | 146,728 | 193,037 | 159,112 |
| 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 |
|
|
187 | 187 | 187 | 187 | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
101,780 | 60,741 | 146,541 | 192,850 | 159,112 |
| 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 |
|
|
49 | | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
291,044 | 360,118 | 388,719 | 422,983 | 473,312 |
| I. ShareHolder's equity |
|
|
291,044 | 360,118 | 388,719 | 422,983 | 473,312 |
| 1. Owner's investment capital |
|
|
61,999 | 61,999 | 61,999 | 61,999 | 61,999 |
| 2. Share capital surplus |
|
|
33,450 | 33,450 | 33,450 | 33,450 | 33,450 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
571 | 571 | 571 | 571 | 571 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
19,914 | 19,914 | 15,986 | 15,986 | 11,217 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
169,693 | 238,233 | 272,568 | 306,508 | 365,564 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
106,496 | 163,493 | 225,791 | 253,497 | 298,004 |
| - Profit after tax undistributed this period |
|
|
63,197 | 74,739 | 46,776 | 53,011 | 67,560 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
5,416 | 5,951 | 4,145 | 4,468 | 511 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
537,781 | 573,797 | 636,139 | 732,385 | 770,485 |
There is no report.
|
|