|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
439,223 | 368,492 | 406,502 | 482,253 | 524,602 |
| I. Cash and cash equivalents |
|
|
63,301 | 48,656 | 70,559 | 72,523 | 113,794 |
| 1. Cash |
|
|
63,301 | 46,956 | 61,255 | 72,523 | 108,552 |
| 2. Cash equivalents |
|
|
| 1,700 | 9,305 | | 5,243 |
| II. Short-term financial investments |
|
|
37,577 | 11,282 | 40,422 | 43,296 | 5,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
37,577 | 11,282 | 40,422 | 43,296 | 5,000 |
| III. Short-term receivables |
|
|
269,485 | 260,462 | 238,152 | 303,052 | 329,442 |
| 1. Short-term receivables of customers |
|
|
85,542 | 83,684 | 84,331 | 111,034 | 132,240 |
| 2. Prepayments to suppliers |
|
|
30,255 | 1,429 | 1,696 | 2,742 | 3,339 |
| 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 |
|
|
154,511 | 176,173 | 152,949 | 190,915 | 200,868 |
| 7. Provision for doubtful short-term receivables |
|
|
-823 | -823 | -823 | -1,638 | -7,005 |
| IV. Inventories |
|
|
64,226 | 46,106 | 52,882 | 60,780 | 74,213 |
| 1. Inventories |
|
|
64,226 | 46,106 | 52,882 | 60,780 | 74,213 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,634 | 1,987 | 4,487 | 2,602 | 2,153 |
| 1. Short-term prepaid expenses |
|
|
176 | 317 | 1,126 | 981 | 779 |
| 2. Deductible VAT |
|
|
4,154 | | 3,361 | 1,621 | |
| 3. Taxes and the State Receivables |
|
|
303 | 1,669 | | | 1,374 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
340,403 | 422,176 | 398,072 | 392,282 | 371,126 |
| I. Long-term receivables |
|
|
| | | | 1,094 |
| 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 |
|
|
| | | | 1,094 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
12,348 | 229,722 | 224,283 | 221,079 | 219,218 |
| 1. Tangible fixed assets |
|
|
11,174 | 228,534 | 223,115 | 218,374 | 217,049 |
| - Cost |
|
|
40,049 | 264,434 | 259,579 | 260,909 | 265,567 |
| - Accumulated depreciation |
|
|
-28,875 | -35,900 | -36,464 | -42,536 | -48,519 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,174 | 1,188 | 1,168 | 2,705 | 2,169 |
| - Cost |
|
|
1,882 | 1,923 | 1,923 | 3,518 | 3,518 |
| - Accumulated depreciation |
|
|
-708 | -735 | -755 | -813 | -1,349 |
| III. Real Estate Investments |
|
|
| 142,569 | 139,466 | 136,363 | 133,449 |
| - Cost |
|
|
| 145,671 | 145,671 | 145,671 | 145,671 |
| - Accumulated depreciation |
|
|
| -3,103 | -6,206 | -9,308 | -12,222 |
| IV. Long-term assets in progress |
|
|
294,691 | 16,916 | 16,916 | 19,428 | 2,512 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
294,691 | 16,916 | 16,916 | 19,428 | 2,512 |
| IV. Long-term financial investments |
|
|
21,274 | 21,092 | 8,348 | 9,417 | 8,383 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
6,780 | 5,520 | 5,520 | 5,520 | 4,800 |
| 3. Other investments in equity instruments |
|
|
12,864 | 14,124 | 3,335 | 3,385 | 4,105 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-370 | -552 | -507 | -488 | -522 |
| 5. Investments holding until maturity |
|
|
2,000 | 2,000 | | 1,000 | |
| V. Total other long-term assets |
|
|
12,090 | 11,877 | 9,059 | 5,994 | 6,470 |
| 1. Long-term prepaid expenses |
|
|
12,090 | 11,877 | 9,059 | 5,994 | 6,470 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
779,626 | 790,668 | 804,574 | 874,535 | 895,729 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
644,935 | 656,372 | 669,595 | 737,775 | 753,442 |
| I. Current liabilities |
|
|
512,439 | 382,979 | 443,384 | 510,492 | 570,285 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
10,442 | 40,775 | 75,983 | 34,557 | 57,257 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
43,842 | 15,875 | 3,477 | 4,529 | 2,980 |
| 4. Advances from customers |
|
|
129,542 | 113,452 | 140,107 | 168,625 | 215,958 |
| 5. Taxes and other payables to the State Budget |
|
|
905 | 362 | 495 | 615 | 2,568 |
| 6. Payables to employees |
|
|
10,904 | 11,137 | 10,770 | 12,825 | 17,325 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
154,761 | 40,922 | 32,567 | 69,615 | 111,073 |
| 11. Other short-term payables |
|
|
160,848 | 158,938 | 178,566 | 219,221 | 161,679 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,194 | 1,518 | 1,420 | 503 | 1,445 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
132,496 | 273,394 | 226,210 | 227,284 | 183,157 |
| 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 |
|
|
132,496 | 136,705 | 88,148 | 92,248 | 51,033 |
| 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 |
|
|
| 136,688 | 138,062 | 135,036 | 132,124 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
134,692 | 134,295 | 134,980 | 136,760 | 142,287 |
| I. ShareHolder's equity |
|
|
134,692 | 134,295 | 134,980 | 136,760 | 142,287 |
| 1. Owner's investment capital |
|
|
88,000 | 88,000 | 88,000 | 88,000 | 88,000 |
| 2. Share capital surplus |
|
|
15,674 | 15,674 | 15,674 | 15,674 | 15,674 |
| 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 |
|
|
18,998 | 18,998 | 18,998 | 20,251 | 21,507 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,019 | 11,623 | 12,307 | 12,835 | 17,106 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
278 | 278 | 278 | 278 | -1,322 |
| - Profit after tax undistributed this period |
|
|
11,742 | 11,345 | 12,030 | 12,557 | 18,429 |
| 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 |
|
|
779,626 | 790,668 | 804,574 | 874,535 | 895,729 |
There is no report.
|
|