|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
581,932 | 750,527 | 863,963 | 1,045,012 | 999,148 |
| I. Cash and cash equivalents |
|
|
134,182 | 104,037 | 167,676 | 186,139 | 162,857 |
| 1. Cash |
|
|
129,557 | 99,412 | 163,051 | 168,238 | 127,999 |
| 2. Cash equivalents |
|
|
4,625 | 4,625 | 4,625 | 17,901 | 34,858 |
| II. Short-term financial investments |
|
|
107,604 | 317,604 | 376,804 | 343,474 | 302,048 |
| 1. Trading securities |
|
|
7,008 | 7,008 | 6,729 | 167 | 1,425 |
| 2. Provision for diminution in value of trading securities |
|
|
-5,404 | -5,404 | -3,477 | | |
| 3. Investments holding until maturity |
|
|
106,000 | 316,000 | 373,552 | 343,307 | 300,623 |
| III. Short-term receivables |
|
|
165,207 | 149,138 | 167,353 | 204,745 | 255,001 |
| 1. Short-term receivables of customers |
|
|
158,118 | 132,110 | 155,502 | 193,479 | 228,979 |
| 2. Prepayments to suppliers |
|
|
644 | 1,001 | 2,054 | 2,070 | 12,256 |
| 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 |
|
|
6,445 | 16,027 | 9,797 | 9,196 | 13,766 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
174,939 | 179,654 | 152,131 | 308,928 | 277,111 |
| 1. Inventories |
|
|
174,939 | 179,654 | 152,131 | 308,928 | 277,111 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| 94 | | 1,726 | 2,131 |
| 1. Short-term prepaid expenses |
|
|
| | | 1,726 | |
| 2. Deductible VAT |
|
|
| | | | 2,131 |
| 3. Taxes and the State Receivables |
|
|
| 94 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
282,775 | 260,818 | 297,841 | 384,580 | 617,382 |
| 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 |
|
|
267,435 | 258,258 | 242,904 | 233,635 | 213,546 |
| 1. Tangible fixed assets |
|
|
232,394 | 224,506 | 209,492 | 201,694 | 183,070 |
| - Cost |
|
|
369,179 | 386,718 | 398,461 | 418,282 | 428,610 |
| - Accumulated depreciation |
|
|
-136,785 | -162,212 | -188,969 | -216,588 | -245,540 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
35,041 | 33,752 | 33,412 | 31,941 | 30,476 |
| - Cost |
|
|
47,886 | 47,886 | 48,862 | 48,862 | 48,862 |
| - Accumulated depreciation |
|
|
-12,845 | -14,134 | -15,450 | -16,921 | -18,386 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
5,340 | 2,560 | | 15,662 | 270,958 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
5,340 | 2,560 | | 15,662 | 270,958 |
| IV. Long-term financial investments |
|
|
10,000 | | | | |
| 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 |
|
|
10,000 | | | | |
| V. Total other long-term assets |
|
|
| | 54,937 | 135,283 | 132,878 |
| 1. Long-term prepaid expenses |
|
|
| | 54,937 | 135,283 | 132,878 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
864,707 | 1,011,345 | 1,161,804 | 1,429,592 | 1,616,530 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
414,499 | 467,477 | 492,459 | 600,329 | 621,164 |
| I. Current liabilities |
|
|
397,225 | 461,332 | 486,314 | 594,184 | 592,282 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
85,354 | 104,126 | 104,050 | 113,612 | 161,765 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
110,141 | 139,371 | 171,624 | 237,274 | 218,671 |
| 4. Advances from customers |
|
|
4,066 | 8,027 | 13,500 | 9,291 | 16,050 |
| 5. Taxes and other payables to the State Budget |
|
|
19,920 | 4,128 | 19,774 | 45,029 | 42,042 |
| 6. Payables to employees |
|
|
39,890 | 78,569 | 57,055 | 62,195 | 57,766 |
| 7. Short-term accrued expenses |
|
|
99,226 | 52,791 | 51,237 | 72,084 | 39,194 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
149 | 975 | 2,341 | 1,683 | 4,559 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
38,478 | 73,346 | 66,733 | 53,016 | 52,235 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
17,274 | 6,145 | 6,145 | 6,145 | 28,882 |
| 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 |
|
|
11,129 | | | | 22,736 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
6,145 | 6,145 | 6,145 | 6,145 | 6,145 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
450,209 | 543,868 | 669,344 | 829,263 | 995,366 |
| I. ShareHolder's equity |
|
|
450,209 | 543,868 | 669,344 | 829,263 | 995,366 |
| 1. Owner's investment capital |
|
|
81,000 | 81,000 | 81,000 | 81,000 | 81,000 |
| 2. Share capital surplus |
|
|
38,500 | 38,500 | 38,500 | 38,500 | 38,500 |
| 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 |
|
|
129,359 | 129,359 | 129,359 | 129,359 | 129,359 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
201,350 | 295,009 | 420,485 | 580,404 | 746,507 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
35,710 | 117,411 | 235,452 | 359,686 | 515,322 |
| - Profit after tax undistributed this period |
|
|
165,639 | 177,597 | 185,033 | 220,718 | 231,185 |
| 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 |
|
|
864,707 | 1,011,345 | 1,161,804 | 1,429,592 | 1,616,530 |
There is no report.
|
|