|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
449,691 | 537,624 | 769,557 | 878,509 | 884,458 |
| I. Cash and cash equivalents |
|
|
40,039 | 13,202 | 21,194 | 51,983 | 109,959 |
| 1. Cash |
|
|
40,039 | 11,602 | 21,194 | 25,483 | 24,459 |
| 2. Cash equivalents |
|
|
| 1,600 | | 26,500 | 85,500 |
| II. Short-term financial investments |
|
|
76,350 | 97,150 | 175,738 | 171,688 | 176,655 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
76,350 | 97,150 | 175,738 | 171,688 | 176,655 |
| III. Short-term receivables |
|
|
181,029 | 266,612 | 320,311 | 415,362 | 370,933 |
| 1. Short-term receivables of customers |
|
|
164,095 | 238,125 | 262,914 | 304,224 | 245,506 |
| 2. Prepayments to suppliers |
|
|
10,592 | 9,730 | 14,487 | 58,439 | 58,337 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 9,607 | | |
| 6. Other short-term receivables |
|
|
8,854 | 21,735 | 37,166 | 56,448 | 71,201 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,513 | -2,978 | -3,863 | -3,748 | -4,110 |
| IV. Inventories |
|
|
145,201 | 159,192 | 249,470 | 236,639 | 224,593 |
| 1. Inventories |
|
|
145,821 | 161,638 | 251,587 | 237,913 | 226,688 |
| 2. Provision for decline in value of inventories |
|
|
-620 | -2,446 | -2,117 | -1,275 | -2,095 |
| V. Other current assets |
|
|
7,071 | 1,467 | 2,843 | 2,837 | 2,317 |
| 1. Short-term prepaid expenses |
|
|
6,850 | 669 | 1,026 | 2,385 | 2,176 |
| 2. Deductible VAT |
|
|
| 786 | 1,798 | 83 | 121 |
| 3. Taxes and the State Receivables |
|
|
222 | 12 | 20 | 370 | 20 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
311,369 | 332,477 | 332,832 | 334,689 | 334,596 |
| 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 |
|
|
126,480 | 116,196 | 119,134 | 107,023 | 96,932 |
| 1. Tangible fixed assets |
|
|
124,953 | 112,697 | 116,879 | 105,471 | 95,467 |
| - Cost |
|
|
251,427 | 255,905 | 276,723 | 282,381 | 288,855 |
| - Accumulated depreciation |
|
|
-126,473 | -143,208 | -159,844 | -176,911 | -193,388 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,527 | 3,499 | 2,256 | 1,552 | 1,464 |
| - Cost |
|
|
4,736 | 7,823 | 8,064 | 8,064 | 8,734 |
| - Accumulated depreciation |
|
|
-3,209 | -4,324 | -5,808 | -6,512 | -7,269 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
256 | 4,867 | 472 | 4,406 | 10,226 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
256 | 4,867 | 472 | 4,406 | 10,226 |
| IV. Long-term financial investments |
|
|
183,878 | 210,761 | 212,552 | 219,911 | 225,426 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
164,418 | 161,235 | 158,226 | 163,585 | 169,100 |
| 3. Other investments in equity instruments |
|
|
22,661 | 51,061 | 51,061 | 51,061 | 51,061 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,400 | -7,735 | -7,735 | -7,735 | -7,735 |
| 5. Investments holding until maturity |
|
|
200 | 6,200 | 11,000 | 13,000 | 13,000 |
| V. Total other long-term assets |
|
|
754 | 653 | 674 | 3,348 | 2,013 |
| 1. Long-term prepaid expenses |
|
|
754 | 653 | 674 | 3,348 | 2,013 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
761,059 | 870,101 | 1,102,389 | 1,213,197 | 1,219,054 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
398,030 | 449,603 | 657,009 | 773,717 | 719,363 |
| I. Current liabilities |
|
|
386,623 | 428,530 | 615,596 | 742,072 | 684,485 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
293,097 | 336,516 | 406,598 | 539,433 | 546,441 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
77,211 | 67,556 | 180,557 | 175,518 | 104,018 |
| 4. Advances from customers |
|
|
683 | 3,951 | 1,158 | 2,805 | 394 |
| 5. Taxes and other payables to the State Budget |
|
|
2,320 | 4,392 | 1,973 | 3,020 | 7,073 |
| 6. Payables to employees |
|
|
4,827 | 6,095 | 6,298 | 3,993 | 12,378 |
| 7. Short-term accrued expenses |
|
|
3,295 | 4,429 | 9,394 | 9,003 | 12,143 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
15,131 | 15,387 | 16,636 | 15,744 | 14,092 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-9,940 | -9,797 | -7,017 | -7,444 | -12,054 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
11,407 | 21,073 | 41,413 | 31,645 | 34,879 |
| 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 |
|
|
11,407 | 21,073 | 41,413 | 31,645 | 34,879 |
| 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 |
|
|
363,030 | 420,498 | 445,380 | 439,481 | 499,691 |
| I. ShareHolder's equity |
|
|
357,574 | 420,498 | 445,380 | 439,481 | 499,691 |
| 1. Owner's investment capital |
|
|
80,072 | 80,072 | 80,072 | 80,072 | 80,072 |
| 2. Share capital surplus |
|
|
10,787 | 10,787 | 10,787 | 10,787 | 10,787 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
7,251 | 7,251 | 7,251 | 7,251 | 7,251 |
| 5. Treasury shares |
|
|
-467 | -467 | -467 | -467 | -467 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
148,024 | 194,949 | 252,419 | 284,668 | 285,022 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
95,128 | 109,015 | 73,745 | 38,512 | 95,712 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
12,903 | 10,759 | 7,637 | 5,768 | 5,414 |
| - Profit after tax undistributed this period |
|
|
82,225 | 98,255 | 66,107 | 32,744 | 90,297 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
16,780 | 18,892 | 21,574 | 18,659 | 21,316 |
| II. Funding resources and other funds |
|
|
5,456 | | | | |
| 1. Funding resources |
|
|
5,456 | | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
761,059 | 870,101 | 1,102,389 | 1,213,197 | 1,219,054 |
There is no report.
|
|