|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
518,890 | 469,127 | 552,481 | 468,480 | 546,177 |
| I. Cash and cash equivalents |
|
|
284,401 | 136,142 | 92,920 | 81,876 | 198,786 |
| 1. Cash |
|
|
94,360 | 85,566 | 42,920 | 51,082 | 57,294 |
| 2. Cash equivalents |
|
|
190,042 | 50,576 | 50,000 | 30,793 | 141,493 |
| II. Short-term financial investments |
|
|
| 90,000 | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 90,000 | | | |
| III. Short-term receivables |
|
|
32,024 | 107,298 | 234,515 | 223,771 | 150,002 |
| 1. Short-term receivables of customers |
|
|
29,761 | 57,839 | 159,565 | 200,662 | 131,521 |
| 2. Prepayments to suppliers |
|
|
489 | 118 | 208 | 5,257 | 688 |
| 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 |
|
|
1,774 | 52,809 | 74,742 | 17,852 | 17,792 |
| 7. Provision for doubtful short-term receivables |
|
|
| -3,468 | | | |
| IV. Inventories |
|
|
193,937 | 134,156 | 210,550 | 157,474 | 194,739 |
| 1. Inventories |
|
|
193,937 | 134,156 | 210,550 | 161,884 | 198,328 |
| 2. Provision for decline in value of inventories |
|
|
| | | -4,410 | -3,589 |
| V. Other current assets |
|
|
8,528 | 1,532 | 14,496 | 5,360 | 2,650 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
7,307 | 1,375 | 14,496 | 5,360 | 2,650 |
| 3. Taxes and the State Receivables |
|
|
1,222 | 157 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,289 | 46,539 | 67,481 | 175,339 | 165,706 |
| 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 |
|
|
25,289 | 43,996 | 66,255 | 171,527 | 162,009 |
| 1. Tangible fixed assets |
|
|
25,289 | 43,996 | 66,255 | 171,527 | 162,009 |
| - Cost |
|
|
128,807 | 150,429 | 189,422 | 379,245 | 397,826 |
| - Accumulated depreciation |
|
|
-103,518 | -106,432 | -123,167 | -207,718 | -235,817 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
| 2,542 | 1,226 | 3,812 | 3,697 |
| 1. Long-term prepaid expenses |
|
|
| 2,542 | 1,226 | 3,812 | 3,697 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
544,179 | 515,666 | 619,963 | 643,819 | 711,883 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
388,130 | 338,485 | 437,789 | 321,059 | 388,317 |
| I. Current liabilities |
|
|
388,130 | 338,485 | 437,789 | 321,059 | 388,317 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 28,441 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
89,569 | 68,512 | 168,607 | 145,895 | 202,979 |
| 4. Advances from customers |
|
|
162,218 | 42,491 | 59,595 | 19,956 | 32,995 |
| 5. Taxes and other payables to the State Budget |
|
|
2,656 | 4,108 | 6,282 | 11,545 | 14,562 |
| 6. Payables to employees |
|
|
45,068 | 39,653 | 22,232 | 16,272 | 16,527 |
| 7. Short-term accrued expenses |
|
|
| | | | 21 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
80,136 | 173,917 | 160,444 | 77,372 | 33,000 |
| 12. Provision for short term payables |
|
|
| | | 14,862 | 15,206 |
| 13. Bonus and welfare fund |
|
|
8,481 | 9,803 | 20,629 | 35,156 | 44,586 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
156,049 | 177,181 | 182,174 | 322,761 | 323,566 |
| I. ShareHolder's equity |
|
|
156,049 | 177,181 | 182,174 | 322,761 | 323,566 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 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 |
|
|
81,317 | 96,140 | 102,393 | 109,267 | 109,267 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
24,732 | 31,041 | 29,781 | 163,494 | 164,299 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,865 | 6,865 | 6,865 | 145,178 | 146,017 |
| - Profit after tax undistributed this period |
|
|
17,868 | 24,177 | 22,916 | 18,316 | 18,282 |
| 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 |
|
|
544,179 | 515,666 | 619,963 | 643,819 | 711,883 |
There is no report.
|
|