|
|
Q4 2020 | Q1 2021 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
231,035 | 164,645 | 276,135 | 274,690 | 284,808 |
| I. Cash and cash equivalents |
|
|
55,143 | 10,868 | 57,112 | 59,664 | 51,054 |
| 1. Cash |
|
|
23,085 | 10,868 | 22,199 | 49,664 | 41,054 |
| 2. Cash equivalents |
|
|
32,058 | | 34,913 | 10,000 | 10,000 |
| II. Short-term financial investments |
|
|
90,272 | 89,735 | 128,158 | 168,983 | 173,667 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
90,272 | 89,735 | 128,158 | 168,983 | 173,667 |
| III. Short-term receivables |
|
|
64,396 | 55,324 | 48,618 | 25,865 | 39,479 |
| 1. Short-term receivables of customers |
|
|
58,812 | 33,691 | 46,046 | 23,792 | 37,982 |
| 2. Prepayments to suppliers |
|
|
4,482 | 19,834 | 1,491 | 1,073 | 863 |
| 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 |
|
|
1,303 | 1,799 | 1,282 | 1,129 | 763 |
| 7. Provision for doubtful short-term receivables |
|
|
-201 | | -201 | -129 | -129 |
| IV. Inventories |
|
|
11,375 | 6,700 | 25,078 | 8,118 | 13,826 |
| 1. Inventories |
|
|
11,375 | 6,700 | 25,078 | 8,118 | 13,826 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
9,848 | 2,019 | 17,169 | 12,060 | 6,783 |
| 1. Short-term prepaid expenses |
|
|
69 | | 1,174 | 959 | 544 |
| 2. Deductible VAT |
|
|
9,741 | 1,981 | 15,599 | 11,101 | 5,478 |
| 3. Taxes and the State Receivables |
|
|
38 | 38 | 397 | | 761 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
186,928 | 129,024 | 174,919 | 157,393 | 136,580 |
| 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 |
|
|
153,161 | 108,379 | 155,828 | 143,952 | 124,754 |
| 1. Tangible fixed assets |
|
|
153,161 | 108,379 | 155,828 | 143,952 | 124,754 |
| - Cost |
|
|
351,704 | 221,916 | 380,178 | 394,678 | 398,678 |
| - Accumulated depreciation |
|
|
-198,543 | -113,538 | -224,350 | -250,726 | -273,924 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
18,330 | | 6,149 | 4,070 | 4,070 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
18,330 | | 6,149 | 4,070 | 4,070 |
| IV. Long-term financial investments |
|
|
| 13,400 | 2,000 | 2,000 | |
| 1. Investment in subsidiaries |
|
|
| 18,300 | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| -4,900 | | | |
| 5. Investments holding until maturity |
|
|
| | 2,000 | 2,000 | |
| V. Total other long-term assets |
|
|
15,437 | 7,245 | 10,942 | 7,371 | 7,756 |
| 1. Long-term prepaid expenses |
|
|
15,437 | | 10,942 | 7,371 | 7,756 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| 7,245 | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
417,963 | 293,670 | 451,054 | 432,083 | 421,388 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
269,394 | 201,926 | 277,981 | 248,073 | 256,509 |
| I. Current liabilities |
|
|
259,885 | 193,381 | 277,436 | 248,073 | 255,960 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
56,911 | 77,644 | 93,887 | 49,999 | 91,806 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
36,471 | 30,611 | 17,524 | 10,397 | 9,391 |
| 4. Advances from customers |
|
|
14,730 | 17,399 | 10,704 | 12,500 | 24,481 |
| 5. Taxes and other payables to the State Budget |
|
|
3,437 | | 4,266 | 10,245 | 3,392 |
| 6. Payables to employees |
|
|
82,578 | 26,510 | 88,485 | 106,916 | 84,113 |
| 7. Short-term accrued expenses |
|
|
112 | 19 | 141 | 8 | 201 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
10,046 | 4,667 | 7,433 | 6,551 | 7,167 |
| 12. Provision for short term payables |
|
|
36,584 | 22,724 | 39,502 | 39,202 | 20,323 |
| 13. Bonus and welfare fund |
|
|
19,017 | 13,808 | 15,494 | 12,257 | 15,085 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,509 | 8,545 | 545 | | 549 |
| 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 |
|
|
8,545 | 8,545 | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
964 | | 545 | | 549 |
| 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 |
|
|
148,569 | 91,743 | 173,074 | 184,010 | 164,879 |
| I. ShareHolder's equity |
|
|
148,569 | 91,743 | 173,074 | 184,010 | 164,879 |
| 1. Owner's investment capital |
|
|
68,250 | 68,250 | 68,250 | 68,250 | 68,250 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
7,507 | 6,300 | 10,444 | 14,435 | 18,408 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
17,342 | 17,194 | 26,503 | 29,092 | 20,084 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,155 | 12,699 | 4,533 | 7,786 | 7,748 |
| - Profit after tax undistributed this period |
|
|
16,188 | 4,494 | 21,971 | 21,305 | 12,336 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
55,470 | | 67,877 | 72,233 | 58,137 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
417,963 | 293,670 | 451,054 | 432,083 | 421,388 |
There is no report.
|
|