|
|
Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
74,373 | 75,415 | 70,927 | 109,971 | 357,323 |
| I. Cash and cash equivalents |
|
|
181 | 6 | 64 | 1,025 | 45,364 |
| 1. Cash |
|
|
181 | 6 | 64 | 1,025 | 45,364 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | 40,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 40,000 |
| III. Short-term receivables |
|
|
27,345 | 28,526 | 23,940 | 72,396 | 41,701 |
| 1. Short-term receivables of customers |
|
|
17,751 | 16,337 | 16,337 | 14,535 | 14,516 |
| 2. Prepayments to suppliers |
|
|
6,402 | 13,355 | 10,615 | 10,785 | 20,895 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 31,800 | |
| 6. Other short-term receivables |
|
|
21,829 | 23,015 | 21,912 | 39,479 | 30,491 |
| 7. Provision for doubtful short-term receivables |
|
|
-18,638 | -24,181 | -24,924 | -24,204 | -24,201 |
| IV. Inventories |
|
|
46,564 | 46,564 | 46,564 | 36,002 | 230,258 |
| 1. Inventories |
|
|
53,742 | 46,564 | 46,564 | 36,002 | 230,258 |
| 2. Provision for decline in value of inventories |
|
|
-7,178 | | | | |
| V. Other current assets |
|
|
282 | 318 | 359 | 548 | |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
282 | 318 | 359 | 548 | |
| 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 |
|
|
88,799 | 87,181 | 89,997 | 99,418 | 33,041 |
| 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 |
|
|
17,946 | 16,881 | 16,760 | 16,824 | 2,885 |
| 1. Tangible fixed assets |
|
|
1,846 | 781 | 660 | 724 | 2,885 |
| - Cost |
|
|
29,331 | 29,331 | 29,331 | 29,040 | 4,605 |
| - Accumulated depreciation |
|
|
-27,485 | -28,550 | -28,671 | -28,317 | -1,721 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
16,100 | 16,100 | 16,100 | 16,100 | |
| - Cost |
|
|
16,100 | 16,100 | 16,100 | 16,100 | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
70,745 | 70,292 | 73,236 | 82,519 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
70,745 | 70,292 | 73,236 | 82,519 | |
| 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 |
|
|
108 | 8 | | 75 | 30,156 |
| 1. Long-term prepaid expenses |
|
|
108 | 8 | | 75 | 30,156 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
163,172 | 162,596 | 160,924 | 209,389 | 390,364 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
166,205 | 177,701 | 182,745 | 237,652 | 420,266 |
| I. Current liabilities |
|
|
75,422 | 73,645 | 67,556 | 112,339 | 418,770 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
32,557 | 30,393 | 30,343 | 56,671 | 64,867 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,814 | 2,841 | 2,841 | 1,941 | 11,382 |
| 4. Advances from customers |
|
|
5,441 | 5,659 | 5,659 | 12,984 | 320,014 |
| 5. Taxes and other payables to the State Budget |
|
|
16,157 | 16,619 | 9,296 | 191 | 2,015 |
| 6. Payables to employees |
|
|
305 | 267 | 259 | 275 | 406 |
| 7. Short-term accrued expenses |
|
|
11,453 | 13,347 | 15,690 | 2,435 | 7,084 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,343 | 4,170 | 3,119 | 37,562 | 12,859 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
352 | 349 | 349 | 279 | 142 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
90,783 | 104,056 | 115,190 | 125,314 | 1,496 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
18,185 | 18,941 | 21,435 | 21,748 | 1,496 |
| 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 |
|
|
72,597 | 85,115 | 93,755 | 103,566 | |
| 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 |
|
|
-3,033 | -15,105 | -21,821 | -28,263 | -29,902 |
| I. ShareHolder's equity |
|
|
-3,033 | -15,105 | -21,821 | -28,263 | -29,902 |
| 1. Owner's investment capital |
|
|
46,000 | 46,000 | 46,000 | 46,000 | 46,000 |
| 2. Share capital surplus |
|
|
4,118 | 4,118 | 4,118 | 4,118 | 4,118 |
| 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 |
|
|
1,790 | 1,790 | 1,790 | 1,790 | 1,790 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-54,940 | -67,013 | -73,729 | -80,171 | -81,810 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-48,545 | -54,940 | -67,013 | -73,729 | -80,171 |
| - Profit after tax undistributed this period |
|
|
-6,396 | -12,073 | -6,716 | -6,442 | -1,639 |
| 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 |
|
|
163,172 | 162,596 | 160,924 | 209,389 | 390,364 |
There is no report.
|
|