|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
113,894 | 160,519 | 211,971 | 295,904 | 299,365 |
| I. Cash and cash equivalents |
|
|
32,661 | 62,175 | 81,194 | 145,682 | 95,649 |
| 1. Cash |
|
|
25,661 | 12,175 | 26,194 | 41,682 | 24,536 |
| 2. Cash equivalents |
|
|
7,000 | 50,000 | 55,000 | 104,000 | 71,112 |
| II. Short-term financial investments |
|
|
2,066 | 14,517 | 14,000 | | 45,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,066 | 14,517 | 14,000 | | 45,000 |
| III. Short-term receivables |
|
|
24,028 | 23,491 | 25,371 | 33,854 | 51,576 |
| 1. Short-term receivables of customers |
|
|
10,876 | 10,648 | 13,922 | 23,648 | 35,552 |
| 2. Prepayments to suppliers |
|
|
12,945 | 12,688 | 6,275 | 7,267 | 12,224 |
| 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 |
|
|
208 | 155 | 5,174 | 2,938 | 3,801 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
53,018 | 57,528 | 88,486 | 108,385 | 101,583 |
| 1. Inventories |
|
|
53,018 | 57,528 | 88,486 | 108,385 | 101,583 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
2,121 | 2,808 | 2,920 | 7,983 | 5,557 |
| 1. Short-term prepaid expenses |
|
|
1,067 | 205 | 303 | 2,378 | 998 |
| 2. Deductible VAT |
|
|
1,054 | 2,603 | 2,603 | 5,591 | 4,559 |
| 3. Taxes and the State Receivables |
|
|
| | 14 | 14 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
177,797 | 194,297 | 213,831 | 298,329 | 350,385 |
| I. Long-term receivables |
|
|
| | | 231 | 510 |
| 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 |
|
|
| | | 231 | 510 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
173,556 | 177,824 | 209,082 | 246,722 | 282,341 |
| 1. Tangible fixed assets |
|
|
49,741 | 54,043 | 66,659 | 62,939 | 56,581 |
| - Cost |
|
|
144,161 | 157,186 | 178,682 | 184,735 | 187,933 |
| - Accumulated depreciation |
|
|
-94,420 | -103,143 | -112,023 | -121,796 | -131,352 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
123,815 | 123,782 | 142,423 | 183,783 | 225,760 |
| - Cost |
|
|
125,241 | 125,366 | 144,134 | 185,841 | 228,525 |
| - Accumulated depreciation |
|
|
-1,426 | -1,584 | -1,711 | -2,057 | -2,765 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
874 | 12,745 | 1,147 | 1,075 | 18,539 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
874 | 12,745 | 1,147 | 1,075 | 18,539 |
| IV. Long-term financial investments |
|
|
255 | 255 | 255 | 255 | 255 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
255 | 255 | 255 | 255 | 255 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,111 | 3,472 | 3,346 | 50,046 | 48,741 |
| 1. Long-term prepaid expenses |
|
|
2,870 | 3,165 | 2,868 | 49,575 | 48,325 |
| 2. Deferred income tax assets |
|
|
241 | 307 | 478 | 471 | 415 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
291,690 | 354,816 | 425,802 | 594,233 | 649,750 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
59,695 | 67,919 | 92,820 | 148,712 | 135,725 |
| I. Current liabilities |
|
|
59,695 | 67,919 | 92,820 | 148,712 | 135,725 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
29,767 | 19,930 | 19,100 | 25,900 | 26,605 |
| 4. Advances from customers |
|
|
128 | 270 | 1,954 | 9,143 | 1,015 |
| 5. Taxes and other payables to the State Budget |
|
|
5,548 | 6,794 | 6,615 | 25,154 | 21,932 |
| 6. Payables to employees |
|
|
20,780 | 34,350 | 49,788 | 72,056 | 59,601 |
| 7. Short-term accrued expenses |
|
|
1,660 | 3,027 | 12,559 | 13,002 | 20,070 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,741 | 3,147 | 990 | 1,060 | 5,394 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
72 | 402 | 1,815 | 2,397 | 1,107 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
231,995 | 286,897 | 332,981 | 445,521 | 514,026 |
| I. ShareHolder's equity |
|
|
231,995 | 286,897 | 332,981 | 445,521 | 514,026 |
| 1. Owner's investment capital |
|
|
59,640 | 59,640 | 59,640 | 59,640 | 59,640 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
172,355 | 227,257 | 273,341 | 385,881 | 454,386 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
121,838 | 155,648 | 205,186 | 255,127 | 357,896 |
| - Profit after tax undistributed this period |
|
|
50,517 | 71,609 | 68,155 | 130,754 | 96,490 |
| 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 |
|
|
291,690 | 354,816 | 425,802 | 594,233 | 649,750 |
There is no report.
|
|