|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
105,362 | 89,384 | 88,046 | 89,451 | 103,716 |
| I. Cash and cash equivalents |
|
|
13,836 | 8,150 | 8,400 | 12,839 | 13,634 |
| 1. Cash |
|
|
13,836 | 8,150 | 8,400 | 12,839 | 8,048 |
| 2. Cash equivalents |
|
|
| | | | 5,585 |
| II. Short-term financial investments |
|
|
43,000 | 25,000 | 15,000 | 13,000 | 30,100 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
43,000 | 25,000 | 15,000 | 13,000 | 30,100 |
| III. Short-term receivables |
|
|
21,396 | 16,462 | 14,353 | 24,967 | 15,030 |
| 1. Short-term receivables of customers |
|
|
91,175 | 85,396 | 84,341 | 88,692 | 81,896 |
| 2. Prepayments to suppliers |
|
|
5,842 | 5,766 | 6,193 | 6,119 | 9,291 |
| 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 |
|
|
35,611 | 36,298 | 34,817 | 40,291 | 34,318 |
| 7. Provision for doubtful short-term receivables |
|
|
-111,233 | -110,998 | -110,998 | -110,135 | -110,475 |
| IV. Inventories |
|
|
23,294 | 35,421 | 44,312 | 32,840 | 38,595 |
| 1. Inventories |
|
|
23,296 | 35,421 | 44,312 | 32,840 | 39,105 |
| 2. Provision for decline in value of inventories |
|
|
-2 | | | | -510 |
| V. Other current assets |
|
|
3,837 | 4,352 | 5,981 | 5,805 | 6,357 |
| 1. Short-term prepaid expenses |
|
|
23 | 201 | 256 | | 266 |
| 2. Deductible VAT |
|
|
3,751 | 4,088 | 5,662 | 5,743 | 5,960 |
| 3. Taxes and the State Receivables |
|
|
62 | 62 | 62 | 62 | 132 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
64,194 | 77,608 | 74,688 | 71,870 | 66,589 |
| I. Long-term receivables |
|
|
131 | 131 | 166 | 166 | 324 |
| 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 |
|
|
131 | 131 | 166 | 166 | 324 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
48,765 | 44,807 | 40,929 | 38,128 | 33,338 |
| 1. Tangible fixed assets |
|
|
48,765 | 44,807 | 40,929 | 38,128 | 33,338 |
| - Cost |
|
|
130,504 | 132,022 | 133,430 | 133,342 | 130,748 |
| - Accumulated depreciation |
|
|
-81,739 | -87,216 | -92,501 | -95,214 | -97,410 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
366 | 366 | 366 | 366 | 366 |
| - Accumulated depreciation |
|
|
-366 | -366 | -366 | -366 | -366 |
| 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 |
|
|
| 18,000 | 20,000 | 20,000 | 20,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 18,000 | 20,000 | 20,000 | 20,000 |
| 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 |
|
|
15,297 | 14,670 | 13,592 | 13,576 | 12,927 |
| 1. Long-term prepaid expenses |
|
|
15,297 | 14,670 | 13,592 | 13,576 | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | 12,927 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
169,556 | 166,992 | 162,734 | 161,321 | 170,305 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
814,525 | 1,016,047 | 1,150,499 | 1,290,082 | 1,435,021 |
| I. Current liabilities |
|
|
811,770 | 1,013,490 | 1,147,748 | 1,287,415 | 1,431,837 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
352,361 | 427,898 | 464,646 | 504,310 | 538,142 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
11,433 | 10,612 | 11,114 | 4,990 | 3,333 |
| 4. Advances from customers |
|
|
1,434 | 1,524 | 2,708 | 1,342 | 1,214 |
| 5. Taxes and other payables to the State Budget |
|
|
156 | 2,675 | 1,301 | 449 | 41 |
| 6. Payables to employees |
|
|
6,324 | 4,602 | 4,334 | 4,227 | 6,513 |
| 7. Short-term accrued expenses |
|
|
2,992 | 517 | 1,619 | 1,817 | 3,581 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
686 | 716 | 764 | 798 | 794 |
| 11. Other short-term payables |
|
|
436,367 | 564,928 | 661,244 | 769,464 | 878,203 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
17 | 17 | 17 | 17 | 17 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,755 | 2,557 | 2,752 | 2,667 | 3,184 |
| 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 |
|
|
2,755 | 2,557 | 2,752 | 2,667 | 3,184 |
| 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 |
|
|
-644,970 | -849,055 | -987,766 | -1,128,761 | -1,264,716 |
| I. ShareHolder's equity |
|
|
-644,970 | -849,055 | -987,766 | -1,128,761 | -1,264,716 |
| 1. Owner's investment capital |
|
|
88,000 | 88,000 | 88,000 | 88,000 | 88,000 |
| 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 |
|
|
1,832 | 1,832 | 1,832 | 1,832 | 1,832 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-734,801 | -938,886 | -1,077,598 | -1,218,593 | -1,354,547 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-628,437 | -732,836 | -938,886 | -1,077,598 | -1,218,593 |
| - Profit after tax undistributed this period |
|
|
-106,365 | -206,051 | -138,711 | -140,995 | -135,955 |
| 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 |
|
|
169,556 | 166,992 | 162,734 | 161,321 | 170,305 |
There is no report.
|
|