|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
80,222 | 104,020 | 102,114 | 124,957 | 115,647 |
| I. Cash and cash equivalents |
|
|
55,714 | 28,962 | 10,845 | 6,565 | 6,112 |
| 1. Cash |
|
|
25,714 | 14,962 | 10,845 | 6,565 | 6,112 |
| 2. Cash equivalents |
|
|
30,000 | 14,000 | | | |
| II. Short-term financial investments |
|
|
| 36,000 | 37,152 | 35,952 | 46,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 36,000 | 37,152 | 35,952 | 46,000 |
| III. Short-term receivables |
|
|
22,922 | 36,353 | 51,915 | 78,927 | 59,490 |
| 1. Short-term receivables of customers |
|
|
20,391 | 32,200 | 48,987 | 76,121 | 54,116 |
| 2. Prepayments to suppliers |
|
|
443 | 726 | 848 | 422 | 1,552 |
| 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 |
|
|
2,242 | 3,582 | 2,235 | 2,538 | 3,977 |
| 7. Provision for doubtful short-term receivables |
|
|
-155 | -155 | -155 | -155 | -155 |
| IV. Inventories |
|
|
1,407 | 2,571 | 2,015 | 3,296 | 3,865 |
| 1. Inventories |
|
|
1,407 | 2,571 | 2,015 | 3,296 | 3,865 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
179 | 133 | 187 | 217 | 179 |
| 1. Short-term prepaid expenses |
|
|
179 | 133 | | | |
| 2. Deductible VAT |
|
|
| | 187 | 38 | |
| 3. Taxes and the State Receivables |
|
|
| | | 179 | 179 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
957,863 | 884,303 | 815,864 | 412,995 | 340,899 |
| 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 |
|
|
148,230 | 144,980 | 129,096 | 128,799 | 114,715 |
| 1. Tangible fixed assets |
|
|
148,230 | 144,980 | 129,008 | 128,778 | 114,715 |
| - Cost |
|
|
304,425 | 315,874 | 316,701 | 326,531 | 329,897 |
| - Accumulated depreciation |
|
|
-156,194 | -170,894 | -187,693 | -197,753 | -215,182 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | 88 | 22 | |
| - Cost |
|
|
208 | 208 | 308 | 308 | 308 |
| - Accumulated depreciation |
|
|
-208 | -208 | -220 | -286 | -308 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
808,480 | 738,264 | 686,311 | 283,353 | 222,131 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
808,480 | 738,264 | 686,311 | 283,353 | 222,131 |
| IV. Long-term financial investments |
|
|
| | | | 3,152 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | 3,152 |
| V. Total other long-term assets |
|
|
1,152 | 1,059 | 457 | 842 | 901 |
| 1. Long-term prepaid expenses |
|
|
1,152 | 1,059 | 457 | 842 | 901 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,038,084 | 988,322 | 917,978 | 537,951 | 456,546 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
87,433 | 79,666 | 66,412 | 74,313 | 59,779 |
| I. Current liabilities |
|
|
87,433 | 79,666 | 66,412 | 74,313 | 59,758 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 14,997 | 11,240 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
25,665 | 5,533 | 5,676 | 11,395 | 5,094 |
| 4. Advances from customers |
|
|
2,212 | 3,717 | 2,979 | 2,407 | 1,933 |
| 5. Taxes and other payables to the State Budget |
|
|
919 | 1,808 | 2,346 | 2,827 | 4,439 |
| 6. Payables to employees |
|
|
6,967 | 19,165 | 20,911 | 24,713 | 22,622 |
| 7. Short-term accrued expenses |
|
|
187 | 100 | 100 | 170 | 356 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
40,509 | 40,627 | 26,176 | 10,156 | 6,678 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
10,974 | 8,715 | 8,224 | 7,647 | 7,395 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | 21 |
| 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 |
|
|
| | | | 21 |
| 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 |
|
|
950,651 | 908,657 | 851,566 | 463,639 | 396,767 |
| I. ShareHolder's equity |
|
|
69,588 | 77,870 | 84,198 | 94,409 | 95,924 |
| 1. Owner's investment capital |
|
|
66,200 | 66,200 | 66,200 | 66,200 | 66,200 |
| 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 |
|
|
| 202 | 985 | 985 | 4,285 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,388 | 11,468 | 17,013 | 27,224 | 25,439 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 2,768 | 8,858 | 16,198 | 13,887 |
| - Profit after tax undistributed this period |
|
|
3,388 | 8,701 | 8,154 | 11,026 | 11,552 |
| 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 |
|
|
881,063 | 830,786 | 767,369 | 369,229 | 300,843 |
| 1. Funding resources |
|
|
787,450 | 743,248 | 685,642 | 283,893 | 222,352 |
| 2. Funding resources that form fixed assets |
|
|
93,613 | 87,538 | 81,727 | 85,337 | 78,490 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,038,084 | 988,322 | 917,978 | 537,951 | 456,546 |
There is no report.
|
|