|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
38,480 | 82,573 | 45,257 | 79,442 | 101,161 |
| I. Cash and cash equivalents |
|
|
1,432 | 9,541 | 13,602 | 16,811 | 40,227 |
| 1. Cash |
|
|
1,432 | 9,541 | 13,602 | 16,811 | 8,227 |
| 2. Cash equivalents |
|
|
| | | | 32,000 |
| 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 |
|
|
33,042 | 72,417 | 9,516 | 53,558 | 47,207 |
| 1. Short-term receivables of customers |
|
|
30,417 | 29,319 | 9,065 | 54,319 | 25,150 |
| 2. Prepayments to suppliers |
|
|
4,749 | 23,025 | 4,939 | 5,201 | 28,575 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 16,330 | 2,030 | | |
| 6. Other short-term receivables |
|
|
| 9,974 | | 556 | |
| 7. Provision for doubtful short-term receivables |
|
|
-2,125 | -6,231 | -6,518 | -6,518 | -6,518 |
| IV. Inventories |
|
|
4,006 | 602 | 16,802 | 5,653 | 12,135 |
| 1. Inventories |
|
|
4,006 | 602 | 16,802 | 5,653 | 12,135 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| 14 | 5,337 | 3,420 | 1,591 |
| 1. Short-term prepaid expenses |
|
|
| 14 | | 70 | |
| 2. Deductible VAT |
|
|
| | 5,337 | 3,350 | 1,591 |
| 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 |
|
|
67,135 | 31,393 | 43,992 | 47,261 | 38,444 |
| I. Long-term receivables |
|
|
45,000 | 29,780 | 390 | 890 | 890 |
| 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 |
|
|
45,000 | 29,780 | 390 | 890 | 890 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
22,049 | 1,550 | 42,300 | 45,888 | 37,314 |
| 1. Tangible fixed assets |
|
|
22,049 | 1,550 | 42,300 | 45,888 | 37,314 |
| - Cost |
|
|
22,146 | 2,000 | 44,348 | 55,318 | 55,318 |
| - Accumulated depreciation |
|
|
-97 | -450 | -2,048 | -9,429 | -18,004 |
| 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 |
|
|
| | 624 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 624 | | |
| 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 |
|
|
86 | 63 | 679 | 483 | 241 |
| 1. Long-term prepaid expenses |
|
|
86 | 63 | 679 | 483 | 241 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
105,615 | 113,965 | 89,250 | 126,704 | 139,605 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
42,078 | 47,571 | 17,797 | 50,716 | 54,332 |
| I. Current liabilities |
|
|
42,078 | 47,571 | 12,247 | 41,113 | 50,976 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 11,377 | 9,716 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
39,635 | 37,189 | 8,107 | 28,350 | 37,584 |
| 4. Advances from customers |
|
|
| 7,508 | | | 2,352 |
| 5. Taxes and other payables to the State Budget |
|
|
2,151 | 2,732 | 4,074 | 1,289 | 941 |
| 6. Payables to employees |
|
|
| | | | 100 |
| 7. Short-term accrued expenses |
|
|
150 | | | | 216 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
76 | 76 | | 30 | |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
66 | 66 | 66 | 66 | 66 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | 5,550 | 9,603 | 3,356 |
| 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 |
|
|
| | | 4,054 | 2,725 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | 5,550 | 5,550 | 632 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
63,536 | 66,394 | 71,453 | 75,987 | 85,273 |
| I. ShareHolder's equity |
|
|
63,536 | 66,394 | 71,453 | 75,987 | 85,273 |
| 1. Owner's investment capital |
|
|
56,579 | 56,579 | 56,579 | 56,579 | 56,579 |
| 2. Share capital surplus |
|
|
-17 | -17 | -17 | -17 | -17 |
| 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 |
|
|
416 | 416 | 416 | 416 | 416 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6,558 | 9,416 | 14,475 | 19,009 | 28,295 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,320 | 6,558 | 8,871 | 14,475 | 19,009 |
| - Profit after tax undistributed this period |
|
|
3,238 | 2,858 | 5,604 | 4,534 | 9,286 |
| 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 |
|
|
105,615 | 113,965 | 89,250 | 126,704 | 139,605 |
There is no report.
|
|