|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
200,152 | 179,257 | 185,677 | 257,508 | 264,563 |
| I. Cash and cash equivalents |
|
|
12,020 | 36,019 | 19,196 | 54,296 | 58,143 |
| 1. Cash |
|
|
12,020 | 36,019 | 8,159 | 4,356 | 4,775 |
| 2. Cash equivalents |
|
|
| | 11,037 | 49,940 | 53,368 |
| II. Short-term financial investments |
|
|
| | | | 4,115 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 4,115 |
| III. Short-term receivables |
|
|
41,800 | 30,427 | 57,065 | 62,624 | 72,011 |
| 1. Short-term receivables of customers |
|
|
39,935 | 28,584 | 54,855 | 58,828 | 70,526 |
| 2. Prepayments to suppliers |
|
|
1,466 | 69 | 1,740 | 3,159 | 1,701 |
| 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 |
|
|
399 | 1,774 | 470 | 638 | 345 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -561 |
| IV. Inventories |
|
|
140,414 | 108,835 | 108,586 | 138,709 | 129,762 |
| 1. Inventories |
|
|
141,642 | 110,251 | 109,541 | 139,554 | 130,695 |
| 2. Provision for decline in value of inventories |
|
|
-1,228 | -1,416 | -955 | -845 | -932 |
| V. Other current assets |
|
|
5,918 | 3,976 | 830 | 1,879 | 532 |
| 1. Short-term prepaid expenses |
|
|
464 | 282 | 307 | 450 | 454 |
| 2. Deductible VAT |
|
|
3,351 | 3,694 | 458 | 1,429 | |
| 3. Taxes and the State Receivables |
|
|
2,104 | | 64 | | 78 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
79,913 | 99,465 | 92,928 | 95,585 | 101,680 |
| I. Long-term receivables |
|
|
| | 14 | 4 | |
| 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 |
|
|
| | 14 | 4 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
72,104 | 90,049 | 84,577 | 89,993 | 97,586 |
| 1. Tangible fixed assets |
|
|
68,996 | 86,871 | 78,518 | 83,305 | 91,595 |
| - Cost |
|
|
188,714 | 215,685 | 218,177 | 222,560 | 244,509 |
| - Accumulated depreciation |
|
|
-119,718 | -128,814 | -139,659 | -139,255 | -152,914 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,108 | 3,178 | 6,059 | 6,688 | 5,991 |
| - Cost |
|
|
5,098 | 5,332 | 8,399 | 9,427 | 9,427 |
| - Accumulated depreciation |
|
|
-1,990 | -2,154 | -2,340 | -2,739 | -3,437 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
901 | 2,123 | 195 | | 192 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
901 | 2,123 | 195 | | 192 |
| IV. Long-term financial investments |
|
|
| | | | |
| 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 |
|
|
| | | | |
| V. Total other long-term assets |
|
|
6,908 | 7,293 | 8,141 | 5,588 | 3,902 |
| 1. Long-term prepaid expenses |
|
|
6,908 | 7,087 | 7,962 | 5,431 | 3,768 |
| 2. Deferred income tax assets |
|
|
| 206 | 179 | 157 | |
| 3. Other long-term assets |
|
|
| | | | 133 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
280,065 | 278,722 | 278,604 | 353,093 | 366,243 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
138,123 | 127,320 | 116,766 | 179,207 | 185,255 |
| I. Current liabilities |
|
|
138,123 | 127,320 | 116,766 | 179,207 | 185,255 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
128,900 | 112,862 | 95,636 | 150,268 | 157,829 |
| 4. Advances from customers |
|
|
| | | | 250 |
| 5. Taxes and other payables to the State Budget |
|
|
362 | 1,931 | 2,086 | 2,647 | 4,519 |
| 6. Payables to employees |
|
|
4,346 | 7,426 | 11,236 | 19,165 | 13,567 |
| 7. Short-term accrued expenses |
|
|
1,381 | 2,126 | 3,855 | 1,761 | 4,388 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,664 | 1,293 | 1,260 | 1,141 | 1,230 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,470 | 1,683 | 2,693 | 4,224 | 3,473 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
141,942 | 151,402 | 161,838 | 173,886 | 180,988 |
| I. ShareHolder's equity |
|
|
141,942 | 151,402 | 161,838 | 173,886 | 180,988 |
| 1. Owner's investment capital |
|
|
113,643 | 113,643 | 113,643 | 113,643 | 113,643 |
| 2. Share capital surplus |
|
|
-92 | -92 | -92 | -92 | -92 |
| 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 |
|
|
23,086 | 28,391 | 31,819 | 42,105 | 54,653 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
5,306 | 9,459 | 16,469 | 18,230 | 12,784 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
5,306 | 9,459 | 16,469 | 18,230 | 12,784 |
| 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 |
|
|
280,065 | 278,722 | 278,604 | 353,093 | 366,243 |
There is no report.
|
|