|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
201,200 | 141,169 | 197,401 | 266,098 | 303,661 |
| I. Cash and cash equivalents |
|
|
7,406 | 11,862 | 40,243 | 24,188 | 49,645 |
| 1. Cash |
|
|
7,406 | 11,862 | 30,140 | 13,917 | 38,981 |
| 2. Cash equivalents |
|
|
| | 10,102 | 10,271 | 10,663 |
| II. Short-term financial investments |
|
|
1,600 | 3,706 | 3,789 | 15,825 | 24,050 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,600 | 3,706 | 3,789 | 15,825 | 24,050 |
| III. Short-term receivables |
|
|
71,092 | 50,304 | 83,162 | 44,985 | 57,125 |
| 1. Short-term receivables of customers |
|
|
74,745 | 41,013 | 63,647 | 42,963 | 49,120 |
| 2. Prepayments to suppliers |
|
|
863 | 13,585 | 23,765 | 4,575 | 10,331 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 1,100 | 1,100 |
| 6. Other short-term receivables |
|
|
327 | 549 | 1,387 | 1,950 | 2,092 |
| 7. Provision for doubtful short-term receivables |
|
|
-4,843 | -4,843 | -5,637 | -5,603 | -5,518 |
| IV. Inventories |
|
|
120,495 | 75,136 | 69,925 | 176,406 | 170,439 |
| 1. Inventories |
|
|
120,888 | 75,284 | 71,343 | 196,435 | 173,481 |
| 2. Provision for decline in value of inventories |
|
|
-394 | -147 | -1,418 | -20,029 | -3,042 |
| V. Other current assets |
|
|
606 | 161 | 282 | 4,694 | 2,402 |
| 1. Short-term prepaid expenses |
|
|
354 | 161 | 282 | 836 | 737 |
| 2. Deductible VAT |
|
|
223 | | | 2,971 | 562 |
| 3. Taxes and the State Receivables |
|
|
29 | | | 887 | 1,103 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
166,495 | 148,391 | 148,093 | 170,102 | 143,948 |
| 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 |
|
|
160,710 | 143,725 | 144,823 | 136,742 | 140,108 |
| 1. Tangible fixed assets |
|
|
160,517 | 143,628 | 144,823 | 136,742 | 140,108 |
| - Cost |
|
|
328,264 | 320,195 | 331,959 | 342,786 | 361,434 |
| - Accumulated depreciation |
|
|
-167,747 | -176,567 | -187,136 | -206,044 | -221,326 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
194 | 97 | | | |
| - Cost |
|
|
484 | 484 | 484 | 484 | 484 |
| - Accumulated depreciation |
|
|
-290 | -387 | -484 | -484 | -484 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | 330 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 330 |
| IV. Long-term financial investments |
|
|
2,300 | 2,300 | 2,300 | 31,300 | 200 |
| 1. Investment in subsidiaries |
|
|
| | | 30,000 | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,300 | 1,300 | 1,300 | 1,300 | 1,300 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -1,100 |
| 5. Investments holding until maturity |
|
|
1,000 | 1,000 | 1,000 | | |
| V. Total other long-term assets |
|
|
3,485 | 2,366 | 969 | 2,060 | 3,309 |
| 1. Long-term prepaid expenses |
|
|
3,485 | 2,366 | 969 | 2,060 | 3,309 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
367,695 | 289,559 | 345,493 | 436,200 | 447,609 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
333,339 | 273,431 | 243,074 | 331,934 | 393,134 |
| I. Current liabilities |
|
|
274,216 | 216,645 | 194,854 | 259,760 | 313,441 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
221,874 | 183,341 | 148,437 | 142,590 | 210,433 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
38,970 | 14,855 | 22,756 | 10,836 | 18,448 |
| 4. Advances from customers |
|
|
2,542 | 9,491 | 2,430 | 2,458 | 3,927 |
| 5. Taxes and other payables to the State Budget |
|
|
| 622 | 2,511 | 600 | 7 |
| 6. Payables to employees |
|
|
5,994 | 3,934 | 10,285 | 3,335 | 2,782 |
| 7. Short-term accrued expenses |
|
|
2,985 | 2,445 | 2,918 | 2,234 | 4,391 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,111 | 1,496 | 1,390 | 97,482 | 73,370 |
| 12. Provision for short term payables |
|
|
| | 4,000 | | |
| 13. Bonus and welfare fund |
|
|
740 | 461 | 127 | 227 | 83 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
59,123 | 56,786 | 48,220 | 72,173 | 79,693 |
| 1. Long-term payables to sellers |
|
|
| | | 4,815 | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | | | 19,500 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
59,123 | 56,786 | 48,220 | 67,358 | 60,193 |
| 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 |
|
|
34,356 | 16,129 | 102,419 | 104,266 | 54,474 |
| I. ShareHolder's equity |
|
|
34,356 | 16,129 | 102,419 | 104,266 | 54,474 |
| 1. Owner's investment capital |
|
|
33,600 | 36,958 | 55,000 | 55,000 | 55,000 |
| 2. Share capital surplus |
|
|
| | 14,905 | 14,905 | 14,905 |
| 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 |
|
|
27,778 | 27,778 | 27,778 | 28,015 | 28,015 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-27,022 | -48,607 | 4,737 | 6,347 | -43,446 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,565 | -30,380 | -48,607 | 4,026 | 6,408 |
| - Profit after tax undistributed this period |
|
|
-30,587 | -18,228 | 53,344 | 2,321 | -49,854 |
| 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 |
|
|
367,695 | 289,559 | 345,493 | 436,200 | 447,609 |
There is no report.
|
|