|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
115,499 | 116,315 | 194,473 | 189,991 | 156,004 |
| I. Cash and cash equivalents |
|
|
22,572 | 22,993 | 35,669 | 43,608 | 9,705 |
| 1. Cash |
|
|
18,072 | 21,230 | 30,669 | 43,608 | 9,705 |
| 2. Cash equivalents |
|
|
4,500 | 1,763 | 5,000 | | |
| II. Short-term financial investments |
|
|
1,072 | 1,151 | 3,047 | 3,169 | 9,529 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,072 | 1,151 | 3,047 | 3,169 | 9,529 |
| III. Short-term receivables |
|
|
74,521 | 74,365 | 139,525 | 126,079 | 115,126 |
| 1. Short-term receivables of customers |
|
|
62,190 | 69,147 | 128,932 | 97,332 | 104,316 |
| 2. Prepayments to suppliers |
|
|
573 | 1,880 | 6,074 | 18,120 | 4,698 |
| 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 |
|
|
12,719 | 4,300 | 5,480 | 11,836 | 7,786 |
| 7. Provision for doubtful short-term receivables |
|
|
-961 | -961 | -961 | -1,209 | -1,673 |
| IV. Inventories |
|
|
1,848 | 1,617 | 1,447 | 1,974 | 5,451 |
| 1. Inventories |
|
|
1,848 | 1,617 | 1,447 | 1,974 | 5,451 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
15,486 | 16,188 | 14,785 | 15,161 | 16,193 |
| 1. Short-term prepaid expenses |
|
|
289 | 372 | 1,070 | 472 | 1,075 |
| 2. Deductible VAT |
|
|
15,181 | 15,785 | 13,636 | 14,634 | 15,041 |
| 3. Taxes and the State Receivables |
|
|
16 | 31 | 79 | 55 | 77 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
88,751 | 139,931 | 135,808 | 180,361 | 230,157 |
| I. Long-term receivables |
|
|
1,322 | 1,272 | 810 | 3,350 | 6,085 |
| 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 |
|
|
1,322 | 1,272 | 810 | 3,350 | 6,085 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
43,325 | 65,000 | 104,527 | 131,724 | 155,544 |
| 1. Tangible fixed assets |
|
|
42,626 | 64,472 | 104,121 | 111,004 | 119,780 |
| - Cost |
|
|
88,179 | 116,661 | 168,982 | 191,443 | 189,041 |
| - Accumulated depreciation |
|
|
-45,553 | -52,190 | -64,861 | -80,438 | -69,261 |
| 2. Fixed assets of financial leasing |
|
|
| | | 19,971 | 35,209 |
| - Cost |
|
|
| | | 20,000 | 37,502 |
| - Accumulated depreciation |
|
|
| | | -29 | -2,292 |
| 3. Intangible fixed assets |
|
|
699 | 528 | 407 | 748 | 554 |
| - Cost |
|
|
1,384 | 1,384 | 1,436 | 1,966 | 2,071 |
| - Accumulated depreciation |
|
|
-685 | -856 | -1,030 | -1,218 | -1,517 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
29 | 36,773 | 9,116 | 11,563 | 20,142 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
29 | 36,773 | 9,116 | 11,563 | 20,142 |
| IV. Long-term financial investments |
|
|
14,709 | 14,473 | 12,945 | 14,341 | 7,328 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
14,709 | 14,473 | 12,945 | 14,341 | 7,328 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
29,367 | 22,413 | 8,410 | 19,383 | 41,058 |
| 1. Long-term prepaid expenses |
|
|
29,305 | 22,370 | 8,386 | 19,378 | 41,058 |
| 2. Deferred income tax assets |
|
|
62 | 43 | 24 | 5 | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
204,250 | 256,245 | 330,281 | 370,352 | 386,161 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
135,516 | 180,905 | 246,997 | 281,021 | 313,697 |
| I. Current liabilities |
|
|
125,657 | 165,342 | 184,126 | 203,116 | 204,168 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
25,457 | 45,986 | 62,109 | 77,153 | 84,638 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
77,224 | 99,866 | 93,961 | 92,223 | 87,896 |
| 4. Advances from customers |
|
|
1,774 | 1,197 | 680 | 890 | 910 |
| 5. Taxes and other payables to the State Budget |
|
|
7,065 | 6,384 | 5,134 | 9,356 | 7,739 |
| 6. Payables to employees |
|
|
3,509 | 4,289 | 10,542 | 4,397 | 4,777 |
| 7. Short-term accrued expenses |
|
|
5,538 | 755 | 5,825 | 14,322 | 13,091 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
25 | 953 | | | |
| 11. Other short-term payables |
|
|
4,464 | 5,680 | 5,869 | 4,630 | 5,112 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
602 | 232 | 6 | 147 | 7 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,859 | 15,563 | 62,871 | 77,905 | 109,529 |
| 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 |
|
|
22 | 22 | 22 | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,610 | 15,277 | 62,636 | 77,704 | 109,322 |
| 7. Convertible bonds |
|
|
7,000 | | | | |
| 8. Deferred income tax payables |
|
|
227 | 264 | 214 | 200 | 206 |
| 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 |
|
|
68,734 | 75,340 | 83,284 | 89,331 | 72,464 |
| I. ShareHolder's equity |
|
|
68,734 | 75,340 | 83,284 | 89,331 | 72,464 |
| 1. Owner's investment capital |
|
|
52,218 | 59,218 | 59,218 | 59,218 | 59,218 |
| 2. Share capital surplus |
|
|
194 | 194 | 194 | 194 | 194 |
| 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 |
|
|
9,159 | 9,737 | 9,737 | 9,737 | 9,737 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,162 | 3,662 | 10,982 | 15,268 | -506 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,878 | 1,878 | 3,662 | 4,137 | 8,618 |
| - Profit after tax undistributed this period |
|
|
5,284 | 1,783 | 7,320 | 11,131 | -9,125 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| 2,529 | 3,152 | 4,913 | 3,820 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
204,250 | 256,245 | 330,281 | 370,352 | 386,161 |
There is no report.
|
|