|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q1 2022 | Q2 2022 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
113,356 | 130,113 | 209,840 | 175,033 | 188,520 |
| I. Cash and cash equivalents |
|
|
37,970 | 18,596 | 11,531 | 7,721 | 14,375 |
| 1. Cash |
|
|
17,970 | 18,596 | 11,531 | 7,721 | 14,375 |
| 2. Cash equivalents |
|
|
20,000 | | | | |
| II. Short-term financial investments |
|
|
| 40,000 | 137,435 | 62,000 | 78,000 |
| 1. Trading securities |
|
|
| | 75,435 | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 40,000 | 62,000 | 62,000 | 78,000 |
| III. Short-term receivables |
|
|
62,532 | 55,666 | 42,350 | 89,704 | 77,231 |
| 1. Short-term receivables of customers |
|
|
55,564 | 55,931 | 35,936 | 84,181 | 71,340 |
| 2. Prepayments to suppliers |
|
|
625 | 1,680 | 5,159 | 4,313 | 4,808 |
| 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 |
|
|
8,241 | 9,801 | 4,091 | 4,047 | 4,001 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,898 | -11,746 | -2,837 | -2,837 | -2,918 |
| IV. Inventories |
|
|
12,353 | 15,549 | 17,747 | 14,928 | 18,328 |
| 1. Inventories |
|
|
12,353 | 15,549 | 17,747 | 14,928 | 18,328 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
501 | 302 | 776 | 680 | 586 |
| 1. Short-term prepaid expenses |
|
|
501 | 302 | 776 | 680 | 582 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | | | 4 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
150,393 | 137,062 | 105,557 | 101,969 | 100,557 |
| 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 |
|
|
40,407 | 29,612 | 20,079 | 18,011 | 16,494 |
| 1. Tangible fixed assets |
|
|
39,089 | 28,557 | 19,288 | 17,286 | 15,835 |
| - Cost |
|
|
130,189 | 131,059 | 132,206 | 132,706 | 133,608 |
| - Accumulated depreciation |
|
|
-91,099 | -102,502 | -112,918 | -115,420 | -117,774 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,318 | 1,054 | 791 | 725 | 659 |
| - Cost |
|
|
1,582 | 1,582 | 1,582 | 1,582 | 1,582 |
| - Accumulated depreciation |
|
|
-264 | -527 | -791 | -857 | -923 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,342 | 1,342 | 1,342 | 1,423 | 1,423 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,342 | 1,342 | 1,342 | 1,423 | 1,423 |
| IV. Long-term financial investments |
|
|
90,899 | 90,562 | 66,060 | 66,060 | 66,060 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
90,899 | 90,562 | 66,060 | 66,060 | 66,060 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
17,745 | 15,546 | 18,076 | 16,475 | 16,581 |
| 1. Long-term prepaid expenses |
|
|
17,745 | 15,546 | 18,076 | 16,475 | 16,581 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
263,749 | 267,175 | 315,397 | 277,002 | 289,077 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
92,594 | 93,410 | 126,153 | 88,833 | 96,411 |
| I. Current liabilities |
|
|
82,347 | 83,143 | 115,832 | 78,696 | 86,079 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
19,187 | 32,246 | 42,955 | 42,213 | 34,590 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
19,942 | 13,350 | 41,775 | 12,463 | 20,899 |
| 4. Advances from customers |
|
|
4,448 | 6,361 | 1,002 | 1,488 | 4,046 |
| 5. Taxes and other payables to the State Budget |
|
|
4,372 | 2,369 | 3,935 | 1,199 | 1,074 |
| 6. Payables to employees |
|
|
16,438 | 12,506 | 9,964 | 5,794 | 8,061 |
| 7. Short-term accrued expenses |
|
|
8,130 | 6,717 | 6,135 | 5,448 | 7,392 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,830 | 9,594 | 10,065 | 10,091 | 10,016 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1 | 1 | 1 | 1 | 1 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
10,246 | 10,267 | 10,321 | 10,137 | 10,331 |
| 1. Long-term payables to sellers |
|
|
9,874 | | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| 10,267 | 10,321 | 10,137 | 10,331 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
373 | | | | |
| 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 |
|
|
171,155 | 173,765 | 189,244 | 188,169 | 192,667 |
| I. ShareHolder's equity |
|
|
171,155 | 173,765 | 189,244 | 188,169 | 192,667 |
| 1. Owner's investment capital |
|
|
120,000 | 120,000 | 125,000 | 125,000 | 125,000 |
| 2. Share capital surplus |
|
|
-1 | -1 | -1 | -1 | -1 |
| 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 |
|
|
13,107 | 13,107 | 13,107 | 13,107 | 13,107 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
38,049 | 40,659 | 51,138 | 50,063 | 54,560 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
21,837 | 38,049 | 40,726 | 54,082 | 54,082 |
| - Profit after tax undistributed this period |
|
|
16,212 | 2,610 | 10,412 | -4,020 | 478 |
| 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 |
|
|
263,749 | 267,175 | 315,397 | 277,002 | 289,077 |
There is no report.
|
|