|
|
Q4 2020 | Q4 2021 | Q2 2022 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
190,571 | 193,034 | 220,576 | 267,869 | 243,392 |
| I. Cash and cash equivalents |
|
|
25,900 | 47,218 | 42,423 | 52,963 | 43,087 |
| 1. Cash |
|
|
25,900 | 47,218 | 42,423 | 52,963 | 43,087 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
2,167 | 2,252 | 2,294 | 2,336 | 2,447 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,167 | 2,252 | 2,294 | 2,336 | 2,447 |
| III. Short-term receivables |
|
|
10,578 | 13,292 | 16,886 | 7,648 | 12,493 |
| 1. Short-term receivables of customers |
|
|
22,175 | 21,579 | 30,909 | 23,228 | 27,989 |
| 2. Prepayments to suppliers |
|
|
8,070 | 12,091 | 6,092 | 4,710 | 5,136 |
| 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 |
|
|
4,572 | 3,829 | 4,548 | 3,457 | 2,882 |
| 7. Provision for doubtful short-term receivables |
|
|
-24,238 | -24,206 | -24,663 | -23,748 | -23,514 |
| IV. Inventories |
|
|
151,926 | 129,080 | 149,468 | 199,259 | 185,215 |
| 1. Inventories |
|
|
157,102 | 136,858 | 155,395 | 207,387 | 193,912 |
| 2. Provision for decline in value of inventories |
|
|
-5,176 | -7,778 | -5,927 | -8,127 | -8,697 |
| V. Other current assets |
|
|
| 1,193 | 9,505 | 5,663 | 150 |
| 1. Short-term prepaid expenses |
|
|
| 1,193 | 7,934 | 1,011 | 150 |
| 2. Deductible VAT |
|
|
| | 1,572 | 4,653 | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
159,628 | 133,093 | 122,052 | 109,098 | 88,534 |
| I. Long-term receivables |
|
|
1,173 | 1,092 | 952 | 986 | 1,027 |
| 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 |
|
|
1,173 | 1,092 | 952 | 986 | 1,027 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
148,597 | 122,560 | 111,778 | 99,023 | 78,205 |
| 1. Tangible fixed assets |
|
|
110,291 | 93,382 | 86,474 | 77,204 | 62,807 |
| - Cost |
|
|
388,282 | 376,311 | 377,801 | 364,103 | 365,168 |
| - Accumulated depreciation |
|
|
-277,992 | -282,928 | -291,327 | -286,900 | -302,361 |
| 2. Fixed assets of financial leasing |
|
|
38,306 | 29,178 | 25,304 | | 15,398 |
| - Cost |
|
|
46,098 | 45,495 | 46,095 | | 40,725 |
| - Accumulated depreciation |
|
|
-7,793 | -16,317 | -20,790 | | -25,327 |
| 3. Intangible fixed assets |
|
|
| | | 21,820 | |
| - Cost |
|
|
| | | 45,793 | |
| - Accumulated depreciation |
|
|
| | | -23,973 | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
9,859 | 9,183 | 9,183 | 9,069 | 9,069 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
9,000 | 9,000 | 9,000 | 9,000 | 9,000 |
| 3. Other investments in equity instruments |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-141 | -817 | -817 | -931 | -931 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| 258 | 139 | 20 | 233 |
| 1. Long-term prepaid expenses |
|
|
| 258 | 139 | 20 | 233 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
350,198 | 326,127 | 342,628 | 376,967 | 331,926 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
261,950 | 236,237 | 250,741 | 285,592 | 247,737 |
| I. Current liabilities |
|
|
238,221 | 220,717 | 238,220 | 275,526 | 242,798 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
140,386 | 140,545 | 140,746 | 178,260 | 178,446 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
72,404 | 52,089 | 75,057 | 72,939 | 43,438 |
| 4. Advances from customers |
|
|
8 | 1,782 | 8 | 8 | 8 |
| 5. Taxes and other payables to the State Budget |
|
|
11,855 | 4,727 | 840 | 2,618 | 2,333 |
| 6. Payables to employees |
|
|
2,694 | 10,622 | 10,014 | 11,711 | 8,620 |
| 7. Short-term accrued expenses |
|
|
6,854 | 4,897 | 4,773 | 3,115 | 2,980 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,319 | 1,319 | 1,331 | 1,336 | 1,336 |
| 11. Other short-term payables |
|
|
1,949 | 4,067 | 3,870 | 3,976 | 4,148 |
| 12. Provision for short term payables |
|
|
| | | | 1,488 |
| 13. Bonus and welfare fund |
|
|
752 | 669 | 1,582 | 1,562 | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
23,730 | 15,521 | 12,521 | 10,066 | 4,938 |
| 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 |
|
|
1,043 | 1,042 | 1,042 | 1,041 | 1,037 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
18,840 | 11,950 | 8,932 | 7,129 | 3,342 |
| 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 |
|
|
3,847 | 2,528 | 2,547 | 1,896 | 559 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
88,248 | 89,890 | 91,887 | 91,375 | 84,189 |
| I. ShareHolder's equity |
|
|
88,248 | 89,890 | 91,887 | 91,375 | 84,189 |
| 1. Owner's investment capital |
|
|
69,898 | 69,898 | 69,898 | 69,898 | 69,898 |
| 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 |
|
|
5,681 | 7,560 | 8,957 | 8,957 | 9,870 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,669 | 12,432 | 13,032 | 12,521 | 4,421 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,855 | 2,940 | 9,844 | 2,855 | |
| - Profit after tax undistributed this period |
|
|
9,815 | 9,492 | 3,188 | 9,666 | 4,421 |
| 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 |
|
|
350,198 | 326,127 | 342,628 | 376,967 | 331,926 |
There is no report.
|
|