|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
549,098 | 480,713 | 468,486 | 465,827 | 530,335 |
| I. Cash and cash equivalents |
|
|
21,218 | 28,859 | 7,020 | 35,864 | 29,271 |
| 1. Cash |
|
|
17,318 | 28,859 | 7,020 | 25,371 | 29,271 |
| 2. Cash equivalents |
|
|
3,900 | | | 10,493 | |
| II. Short-term financial investments |
|
|
48,110 | 32,090 | 45,985 | 44,999 | 41,819 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
48,110 | 32,090 | 45,985 | 44,999 | 41,819 |
| III. Short-term receivables |
|
|
189,041 | 137,252 | 139,821 | 106,576 | 222,997 |
| 1. Short-term receivables of customers |
|
|
176,626 | 131,042 | 143,155 | 114,917 | 183,796 |
| 2. Prepayments to suppliers |
|
|
9,792 | 5,462 | 3,612 | 7,526 | 8,486 |
| 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 |
|
|
2,640 | 931 | 548 | 906 | 47,460 |
| 7. Provision for doubtful short-term receivables |
|
|
-17 | -184 | -7,495 | -16,773 | -16,745 |
| IV. Inventories |
|
|
274,854 | 259,595 | 256,208 | 245,697 | 206,236 |
| 1. Inventories |
|
|
274,854 | 259,595 | 256,208 | 251,349 | 212,146 |
| 2. Provision for decline in value of inventories |
|
|
| | | -5,652 | -5,910 |
| V. Other current assets |
|
|
15,875 | 22,917 | 19,453 | 32,690 | 30,012 |
| 1. Short-term prepaid expenses |
|
|
1,219 | 3,033 | 939 | 1,156 | 1,554 |
| 2. Deductible VAT |
|
|
13,433 | 17,310 | 17,343 | 31,497 | 27,239 |
| 3. Taxes and the State Receivables |
|
|
1,223 | 2,573 | 1,171 | 36 | 1,219 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
263,952 | 235,777 | 210,275 | 180,446 | 152,619 |
| 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 |
|
|
237,779 | 219,159 | 190,874 | 161,800 | 133,915 |
| 1. Tangible fixed assets |
|
|
234,797 | 216,647 | 188,716 | 161,371 | 131,586 |
| - Cost |
|
|
472,113 | 491,964 | 499,811 | 501,577 | 479,769 |
| - Accumulated depreciation |
|
|
-237,316 | -275,317 | -311,095 | -340,206 | -348,183 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,982 | 2,512 | 2,158 | 429 | 2,329 |
| - Cost |
|
|
6,858 | 7,156 | 7,156 | 5,750 | 8,050 |
| - Accumulated depreciation |
|
|
-3,876 | -4,644 | -4,998 | -5,321 | -5,722 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
18,814 | 10,787 | 12,294 | 13,491 | 15,090 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
18,814 | 10,787 | 12,294 | 13,491 | 15,090 |
| IV. Long-term financial investments |
|
|
1,500 | 1,500 | 1,500 | 1,000 | |
| 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 |
|
|
1,500 | 1,500 | 1,500 | 1,000 | |
| V. Total other long-term assets |
|
|
5,859 | 4,330 | 5,607 | 4,155 | 3,615 |
| 1. Long-term prepaid expenses |
|
|
5,859 | 4,330 | 5,607 | 4,155 | 3,615 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
813,050 | 716,490 | 678,762 | 646,273 | 682,955 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
672,777 | 586,514 | 544,179 | 502,360 | 533,709 |
| I. Current liabilities |
|
|
575,092 | 520,288 | 494,947 | 464,851 | 509,620 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
459,427 | 410,274 | 328,804 | 291,228 | 305,751 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
70,679 | 64,456 | 73,242 | 49,251 | 52,108 |
| 4. Advances from customers |
|
|
46 | 189 | 83 | 3,444 | 630 |
| 5. Taxes and other payables to the State Budget |
|
|
1,007 | 936 | 2,014 | 1,364 | 3,616 |
| 6. Payables to employees |
|
|
23,771 | 21,425 | 64,898 | 98,145 | 93,196 |
| 7. Short-term accrued expenses |
|
|
1,458 | 2,484 | 4,903 | 2,653 | 3,665 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 637 | 322 | | |
| 11. Other short-term payables |
|
|
14,929 | 16,143 | 20,395 | 18,417 | 18,594 |
| 12. Provision for short term payables |
|
|
| 3,744 | | | 30,567 |
| 13. Bonus and welfare fund |
|
|
3,775 | | 286 | 349 | 1,492 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
97,684 | 66,226 | 49,232 | 37,509 | 24,089 |
| 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 |
|
|
23,230 | 23,215 | 22,920 | 23,730 | 24,080 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
74,454 | 42,390 | 26,100 | 13,714 | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 300 | 212 | 65 | 9 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| 322 | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
140,273 | 129,976 | 134,583 | 143,913 | 149,245 |
| I. ShareHolder's equity |
|
|
140,273 | 129,976 | 134,583 | 143,913 | 149,245 |
| 1. Owner's investment capital |
|
|
51,993 | 51,993 | 51,993 | 51,993 | 51,993 |
| 2. Share capital surplus |
|
|
16,939 | 16,939 | 16,939 | 16,939 | 16,939 |
| 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 |
|
|
39,631 | 46,971 | 49,650 | 52,969 | 58,396 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
31,710 | 14,073 | 16,000 | 22,012 | 21,917 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,524 | 4,150 | 4,508 | 3,470 | 3,538 |
| - Profit after tax undistributed this period |
|
|
27,186 | 9,923 | 11,492 | 18,542 | 18,379 |
| 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 |
|
|
813,050 | 716,490 | 678,762 | 646,273 | 682,955 |
There is no report.
|
|