|
|
Q4 2021 | Q1 2022 | Q2 2022 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
71,692 | 79,163 | 78,444 | 55,473 | 52,945 |
| I. Cash and cash equivalents |
|
|
3,096 | 2,127 | 3,130 | 1,536 | 3,790 |
| 1. Cash |
|
|
3,096 | 2,127 | 3,130 | 1,536 | 3,790 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| III. Short-term receivables |
|
|
23,295 | 26,957 | 27,826 | 20,139 | 18,920 |
| 1. Short-term receivables of customers |
|
|
21,798 | 24,977 | 26,845 | 20,004 | 18,945 |
| 2. Prepayments to suppliers |
|
|
1,201 | 1,820 | 1,268 | 1,707 | 1,143 |
| 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 |
|
|
3,882 | 4,013 | 3,568 | 3,680 | 4,205 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,585 | -3,854 | -3,854 | -5,251 | -5,373 |
| IV. Inventories |
|
|
40,123 | 44,368 | 42,976 | 29,404 | 25,736 |
| 1. Inventories |
|
|
40,804 | 45,049 | 43,657 | 30,086 | 26,418 |
| 2. Provision for decline in value of inventories |
|
|
-681 | -681 | -681 | -681 | -681 |
| V. Other current assets |
|
|
2,178 | 2,712 | 1,512 | 1,395 | 1,499 |
| 1. Short-term prepaid expenses |
|
|
341 | 399 | 399 | 422 | 584 |
| 2. Deductible VAT |
|
|
1,808 | 1,945 | 972 | 799 | 695 |
| 3. Taxes and the State Receivables |
|
|
29 | 368 | 142 | 174 | 220 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,895 | 30,525 | 29,962 | 30,247 | 28,930 |
| 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 |
|
|
11,826 | 13,503 | 12,758 | 12,808 | 11,693 |
| 1. Tangible fixed assets |
|
|
11,826 | 13,503 | 12,758 | 12,808 | 11,693 |
| - Cost |
|
|
51,624 | 53,994 | 53,994 | 54,707 | 56,050 |
| - Accumulated depreciation |
|
|
-39,798 | -40,490 | -41,236 | -41,899 | -44,357 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
2,910 | 2,910 | 2,910 | 2,910 | 2,910 |
| - Accumulated depreciation |
|
|
-2,910 | -2,910 | -2,910 | -2,910 | -2,910 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
431 | 431 | 431 | 431 | 431 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
431 | 431 | 431 | 431 | 431 |
| IV. Long-term financial investments |
|
|
15,083 | 15,027 | 15,027 | 14,832 | 14,832 |
| 1. Investment in subsidiaries |
|
|
| 15,200 | 15,200 | | |
| 2. Investments in associated companies, joint ventures |
|
|
15,200 | 200 | 200 | 15,200 | 15,200 |
| 3. Other investments in equity instruments |
|
|
200 | -373 | -373 | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-317 | | | -368 | -368 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,556 | 1,563 | 1,746 | 2,176 | 1,975 |
| 1. Long-term prepaid expenses |
|
|
1,556 | 1,563 | 1,746 | 2,176 | 1,975 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
100,587 | 109,688 | 108,406 | 85,720 | 81,875 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
48,834 | 55,399 | 54,281 | 35,584 | 36,241 |
| I. Current liabilities |
|
|
48,834 | 55,399 | 54,281 | 35,584 | 36,241 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
30,476 | 42,566 | 44,927 | 30,602 | 32,422 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,933 | 8,174 | 5,382 | 2,098 | 2,451 |
| 4. Advances from customers |
|
|
6,398 | 1,949 | 1,637 | 1,592 | 638 |
| 5. Taxes and other payables to the State Budget |
|
|
616 | 140 | 643 | 365 | 307 |
| 6. Payables to employees |
|
|
1,563 | 1,093 | 956 | 515 | 18 |
| 7. Short-term accrued expenses |
|
|
54 | 28 | 57 | 37 | 61 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,693 | 1,387 | 515 | 361 | 331 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
100 | 63 | 163 | 14 | 14 |
| 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 |
|
|
51,754 | 54,289 | 54,125 | 50,136 | 45,634 |
| I. ShareHolder's equity |
|
|
51,118 | 53,652 | 53,489 | 49,499 | 44,997 |
| 1. Owner's investment capital |
|
|
47,246 | 47,246 | 47,246 | 47,246 | 47,246 |
| 2. Share capital surplus |
|
|
-20 | -20 | -20 | -20 | -20 |
| 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 |
|
|
79 | 79 | 79 | 79 | 79 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,813 | 6,347 | 6,184 | 2,195 | -2,308 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
168 | 3,318 | 3,218 | 1,761 | 2,195 |
| - Profit after tax undistributed this period |
|
|
3,644 | 3,030 | 2,966 | 434 | -4,502 |
| 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 |
|
|
636 | 636 | 636 | 636 | 636 |
| 1. Funding resources |
|
|
-28 | -28 | -28 | -28 | -28 |
| 2. Funding resources that form fixed assets |
|
|
665 | 665 | 665 | 665 | 665 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
100,587 | 109,688 | 108,406 | 85,720 | 81,875 |
There is no report.
|
|