|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
15,524 | 12,431 | 8,766 | 13,325 | 10,244 |
| I. Cash and cash equivalents |
|
|
1,784 | 618 | 611 | 804 | 152 |
| 1. Cash |
|
|
1,784 | 618 | 611 | 804 | 152 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
500 | | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
500 | | | | |
| III. Short-term receivables |
|
|
915 | 1,702 | 1,349 | 3,059 | 4,989 |
| 1. Short-term receivables of customers |
|
|
886 | 1,668 | 1,309 | 3,051 | 4,306 |
| 2. Prepayments to suppliers |
|
|
14 | 14 | 1 | 7 | 709 |
| 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 |
|
|
16 | 20 | 39 | | 3 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -29 |
| IV. Inventories |
|
|
8,213 | 6,852 | 4,084 | 7,165 | 3,195 |
| 1. Inventories |
|
|
8,323 | 6,936 | 4,103 | 7,194 | 3,331 |
| 2. Provision for decline in value of inventories |
|
|
-110 | -85 | -20 | -29 | -135 |
| V. Other current assets |
|
|
4,112 | 3,260 | 2,722 | 2,296 | 1,908 |
| 1. Short-term prepaid expenses |
|
|
221 | 109 | 166 | 79 | 75 |
| 2. Deductible VAT |
|
|
3,891 | 3,150 | 2,556 | 2,217 | 1,833 |
| 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 |
|
|
73,344 | 67,790 | 62,822 | 58,486 | 54,434 |
| 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 |
|
|
72,836 | 67,377 | 62,418 | 58,092 | 54,049 |
| 1. Tangible fixed assets |
|
|
72,836 | 67,377 | 62,418 | 58,092 | 54,049 |
| - Cost |
|
|
102,660 | 101,759 | 99,792 | 94,035 | 92,503 |
| - Accumulated depreciation |
|
|
-29,824 | -34,381 | -37,374 | -35,943 | -38,454 |
| 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 |
|
|
| | | | |
| 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 |
|
|
508 | 413 | 404 | 394 | 385 |
| 1. Long-term prepaid expenses |
|
|
508 | 413 | 404 | 394 | 385 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
88,868 | 80,222 | 71,588 | 71,811 | 64,678 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
37,825 | 34,545 | 33,611 | 40,731 | 41,707 |
| I. Current liabilities |
|
|
18,945 | 17,173 | 22,095 | 40,731 | 34,714 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
13,356 | 13,218 | 17,806 | 29,932 | 25,140 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,707 | 2,229 | 940 | 5,856 | 3,316 |
| 4. Advances from customers |
|
|
37 | 159 | 317 | | 37 |
| 5. Taxes and other payables to the State Budget |
|
|
956 | 22 | | 486 | 349 |
| 6. Payables to employees |
|
|
1,127 | | 644 | | |
| 7. Short-term accrued expenses |
|
|
114 | 94 | 836 | 2,576 | 3,957 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
15 | 69 | 248 | 640 | 820 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,632 | 1,383 | 1,305 | 1,241 | 1,096 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
18,880 | 17,372 | 11,517 | | 6,993 |
| 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 |
|
|
| | | | 351 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
18,880 | 17,372 | 11,517 | | 6,642 |
| 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 |
|
|
51,044 | 45,676 | 37,977 | 31,081 | 22,971 |
| I. ShareHolder's equity |
|
|
51,044 | 45,676 | 37,977 | 31,081 | 22,971 |
| 1. Owner's investment capital |
|
|
44,656 | 44,656 | 44,656 | 44,656 | 44,656 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-688 | -688 | -688 | -688 | -688 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
6,924 | 7,076 | 7,076 | 7,076 | 7,076 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
152 | -5,367 | -13,067 | -19,963 | -28,073 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | -5,367 | -13,067 | -19,963 |
| - Profit after tax undistributed this period |
|
|
152 | -5,367 | -7,699 | -6,897 | -8,110 |
| 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 |
|
|
88,868 | 80,222 | 71,588 | 71,811 | 64,678 |
There is no report.
|
|