|
|
Q4 2020 | Q2 2021 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
17,518 | 26,571 | 11,451 | 27,220 | 15,039 |
| I. Cash and cash equivalents |
|
|
1,793 | 1,025 | 102 | 13,760 | 1,232 |
| 1. Cash |
|
|
1,793 | 1,025 | 102 | 13,760 | 1,232 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
300 | | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
300 | | | | |
| III. Short-term receivables |
|
|
7,050 | 11,295 | 2,057 | 1,151 | 5,295 |
| 1. Short-term receivables of customers |
|
|
6,807 | 10,854 | 1,696 | 1,867 | 5,942 |
| 2. Prepayments to suppliers |
|
|
34 | 84 | 95 | 310 | 683 |
| 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 |
|
|
3,851 | 3,999 | 3,910 | 3,965 | 3,935 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,643 | -3,643 | -3,643 | -4,991 | -5,266 |
| IV. Inventories |
|
|
8,365 | 14,245 | 9,286 | 12,305 | 8,510 |
| 1. Inventories |
|
|
8,498 | 14,320 | 9,380 | 12,386 | 8,517 |
| 2. Provision for decline in value of inventories |
|
|
-133 | -75 | -94 | -81 | -7 |
| V. Other current assets |
|
|
10 | 6 | 7 | 5 | 2 |
| 1. Short-term prepaid expenses |
|
|
10 | 6 | 7 | 5 | 2 |
| 2. Deductible VAT |
|
|
| | | | |
| 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 |
|
|
244,728 | 232,913 | 220,962 | 197,786 | 175,931 |
| I. Long-term receivables |
|
|
| | | 120 | 120 |
| 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 |
|
|
| | | 120 | 120 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
221,937 | 210,376 | 198,784 | 176,002 | 154,215 |
| 1. Tangible fixed assets |
|
|
221,901 | 210,364 | 198,784 | 176,002 | 154,215 |
| - Cost |
|
|
414,149 | 414,194 | 412,576 | 412,315 | 412,402 |
| - Accumulated depreciation |
|
|
-192,248 | -203,830 | -213,792 | -236,313 | -258,188 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
36 | 12 | | | |
| - Cost |
|
|
202 | 202 | 202 | 202 | 202 |
| - Accumulated depreciation |
|
|
-166 | -190 | -202 | -202 | -202 |
| 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 |
|
|
22,791 | 22,536 | 22,177 | 21,663 | 21,597 |
| 1. Long-term prepaid expenses |
|
|
22,791 | 22,536 | 22,177 | 21,663 | 21,597 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
262,246 | 259,484 | 232,413 | 225,006 | 190,970 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
150,155 | 149,195 | 121,506 | 110,695 | 76,172 |
| I. Current liabilities |
|
|
60,109 | 78,196 | 70,135 | 107,880 | 73,236 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
38,000 | 38,500 | 53,408 | 72,790 | 43,694 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,085 | 9,082 | 6,459 | 11,791 | 10,029 |
| 4. Advances from customers |
|
|
| 100 | | | |
| 5. Taxes and other payables to the State Budget |
|
|
8,265 | 21,122 | 2,516 | 14,214 | 10,376 |
| 6. Payables to employees |
|
|
4,007 | 3,171 | 3,497 | 5,188 | 4,290 |
| 7. Short-term accrued expenses |
|
|
1,240 | 1,152 | 616 | 583 | 540 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,510 | 4,765 | 3,337 | 3,012 | 3,761 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3 | 303 | 303 | 303 | 545 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
90,046 | 70,999 | 51,371 | 2,814 | 2,937 |
| 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 |
|
|
2,546 | 2,999 | 2,871 | 2,814 | 2,937 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
87,500 | 68,000 | 48,500 | | |
| 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 |
|
|
112,091 | 110,289 | 110,907 | 114,311 | 114,798 |
| I. ShareHolder's equity |
|
|
112,091 | 110,289 | 110,907 | 114,311 | 114,798 |
| 1. Owner's investment capital |
|
|
76,912 | 76,912 | 76,912 | 76,912 | 76,912 |
| 2. Share capital surplus |
|
|
2,845 | 2,845 | 2,845 | 2,845 | 2,845 |
| 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 |
|
|
31,537 | 31,537 | 31,537 | 31,537 | 31,537 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
796 | -1,005 | -387 | 3,017 | 3,503 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 496 | 496 | -387 | 2,517 |
| - Profit after tax undistributed this period |
|
|
796 | -1,502 | -883 | 3,404 | 986 |
| 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 |
|
|
262,246 | 259,484 | 232,413 | 225,006 | 190,970 |
There is no report.
|
|