|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
598,244 | 1,062,654 | 395,513 | 277,072 | 1,103,177 |
| I. Cash and cash equivalents |
|
|
363 | 456 | 425 | 1,030 | 431 |
| 1. Cash |
|
|
363 | 456 | 425 | 1,030 | 431 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
3,535 | 28,164 | 9,864 | 7,169 | 330 |
| 1. Short-term receivables of customers |
|
|
3,443 | 24,999 | 9,003 | 6,293 | 291 |
| 2. Prepayments to suppliers |
|
|
92 | 1,738 | 103 | | |
| 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 |
|
|
| 1,428 | 758 | 876 | 39 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
555,682 | 964,579 | 383,516 | 268,335 | 1,018,738 |
| 1. Inventories |
|
|
555,682 | 964,579 | 383,516 | 285,704 | 1,018,738 |
| 2. Provision for decline in value of inventories |
|
|
| | | -17,369 | |
| V. Other current assets |
|
|
38,664 | 69,455 | 1,708 | 537 | 83,678 |
| 1. Short-term prepaid expenses |
|
|
344 | 375 | 1,578 | 510 | 226 |
| 2. Deductible VAT |
|
|
38,296 | 69,064 | | 26 | 82,701 |
| 3. Taxes and the State Receivables |
|
|
23 | 17 | 130 | 2 | 751 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
283,133 | 237,635 | 239,185 | 252,185 | 202,039 |
| 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 |
|
|
255,885 | 217,677 | 230,813 | 232,175 | 178,101 |
| 1. Tangible fixed assets |
|
|
255,885 | 217,650 | 230,792 | 232,160 | 178,092 |
| - Cost |
|
|
499,661 | 505,895 | 557,914 | 593,063 | 577,282 |
| - Accumulated depreciation |
|
|
-243,776 | -288,245 | -327,122 | -360,903 | -399,189 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| 27 | 21 | 15 | 9 |
| - Cost |
|
|
220 | 251 | 31 | 31 | 31 |
| - Accumulated depreciation |
|
|
-220 | -224 | -10 | -16 | -22 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 2,247 | | | 294 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 2,247 | | | 294 |
| IV. Long-term financial investments |
|
|
| | | | |
| 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 |
|
|
| | | | |
| V. Total other long-term assets |
|
|
27,248 | 17,711 | 8,372 | 20,010 | 23,644 |
| 1. Long-term prepaid expenses |
|
|
27,248 | 17,711 | 8,372 | 20,010 | 23,644 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
881,377 | 1,300,289 | 634,698 | 529,257 | 1,305,216 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
782,777 | 1,193,420 | 529,752 | 383,436 | 1,158,671 |
| I. Current liabilities |
|
|
675,604 | 1,095,693 | 432,423 | 282,654 | 1,081,539 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
278,561 | 235,778 | 223,819 | 25,400 | 64,804 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
55,871 | 96,742 | 76,368 | 50,534 | 88,388 |
| 4. Advances from customers |
|
|
905 | 6,684 | 14,567 | 2,460 | 12,232 |
| 5. Taxes and other payables to the State Budget |
|
|
1,921 | 2,892 | 5,418 | 12,064 | 9,093 |
| 6. Payables to employees |
|
|
33,184 | 25,541 | 25,708 | 27,601 | 21,578 |
| 7. Short-term accrued expenses |
|
|
| 1,304 | 67 | 33 | 279 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
304,331 | 724,037 | 82,116 | 160,953 | 878,968 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
830 | 2,714 | 4,360 | 3,609 | 6,197 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
107,173 | 97,727 | 97,329 | 100,782 | 77,132 |
| 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 |
|
|
| | 22,952 | 19,057 | 4,867 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
107,173 | 97,727 | 74,377 | 81,724 | 72,265 |
| 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 |
|
|
98,601 | 106,869 | 104,945 | 145,821 | 146,545 |
| I. ShareHolder's equity |
|
|
97,444 | 105,451 | 102,036 | 135,799 | 138,241 |
| 1. Owner's investment capital |
|
|
51,000 | 66,300 | 66,300 | 86,782 | 86,782 |
| 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 |
|
|
1,291 | 5,295 | 8,097 | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
45,153 | 28,811 | 21,994 | 49,017 | 51,459 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 68 | 193 | 601 | |
| - Profit after tax undistributed this period |
|
|
45,153 | 28,743 | 21,801 | 48,416 | 51,459 |
| 12. Investment capital resource for basic construction |
|
|
| 5,045 | 5,645 | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
1,156 | 1,418 | 2,909 | 10,022 | 8,304 |
| 1. Funding resources |
|
|
| | | 10,022 | |
| 2. Funding resources that form fixed assets |
|
|
1,156 | 1,418 | 2,909 | | 8,304 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
881,377 | 1,300,289 | 634,698 | 529,257 | 1,305,216 |
There is no report.
|
|