|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
210,208 | 209,024 | 213,871 | 225,235 | 168,145 |
| I. Cash and cash equivalents |
|
|
9,996 | 6,436 | 4,300 | 5,417 | 1,903 |
| 1. Cash |
|
|
9,996 | 2,436 | 4,300 | 2,717 | 527 |
| 2. Cash equivalents |
|
|
| 4,000 | | 2,700 | 1,376 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
87,456 | 74,933 | 70,620 | 73,655 | 37,828 |
| 1. Short-term receivables of customers |
|
|
88,309 | 74,824 | 70,664 | 72,207 | 62,021 |
| 2. Prepayments to suppliers |
|
|
6,681 | 7,395 | 7,692 | 10,738 | 3,150 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
2,367 | 2,367 | 2,367 | 2,367 | 2,267 |
| 6. Other short-term receivables |
|
|
2,190 | 2,437 | 3,159 | 1,605 | 2,949 |
| 7. Provision for doubtful short-term receivables |
|
|
-12,091 | -12,091 | -13,263 | -13,263 | -32,560 |
| IV. Inventories |
|
|
111,169 | 125,206 | 137,340 | 144,476 | 128,019 |
| 1. Inventories |
|
|
111,169 | 125,206 | 137,340 | 144,476 | 128,019 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,587 | 2,449 | 1,611 | 1,687 | 395 |
| 1. Short-term prepaid expenses |
|
|
15 | 4 | 3 | 3 | |
| 2. Deductible VAT |
|
|
1,334 | 2,370 | 1,586 | 1,678 | 362 |
| 3. Taxes and the State Receivables |
|
|
238 | 75 | 22 | 5 | 33 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
267,397 | 108,210 | 105,173 | 72,615 | 68,749 |
| I. Long-term receivables |
|
|
8,271 | 59,130 | 59,116 | 29,110 | 29,110 |
| 1. Long-term customer's receivables |
|
|
| | | 29,110 | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
8,271 | 59,130 | 59,116 | | 29,110 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
16,128 | 13,163 | 11,122 | 10,785 | 9,096 |
| 1. Tangible fixed assets |
|
|
15,880 | 12,945 | 10,934 | 10,627 | 8,968 |
| - Cost |
|
|
53,184 | 48,485 | 46,563 | 48,046 | 47,781 |
| - Accumulated depreciation |
|
|
-37,303 | -35,540 | -35,629 | -37,419 | -38,813 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
248 | 218 | 188 | 158 | 128 |
| - Cost |
|
|
3,698 | 3,698 | 3,698 | 3,698 | 3,698 |
| - Accumulated depreciation |
|
|
-3,450 | -3,480 | -3,510 | -3,540 | -3,570 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
207,157 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
207,157 | | | | |
| IV. Long-term financial investments |
|
|
15,135 | 16,371 | 15,911 | 14,823 | 13,301 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
3,784 | 5,020 | 4,559 | 3,899 | 3,677 |
| 3. Other investments in equity instruments |
|
|
11,352 | 11,352 | 11,352 | 10,924 | 10,924 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -1,300 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
20,705 | 19,546 | 19,025 | 17,898 | 17,242 |
| 1. Long-term prepaid expenses |
|
|
20,705 | 19,546 | 19,025 | 17,898 | 17,242 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
477,605 | 317,234 | 319,044 | 297,850 | 236,893 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
339,726 | 186,761 | 192,724 | 171,431 | 134,207 |
| I. Current liabilities |
|
|
117,078 | 116,849 | 123,399 | 132,081 | 95,416 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
44,339 | 51,728 | 50,084 | 56,963 | 47,066 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
39,965 | 37,139 | 35,425 | 32,232 | 20,377 |
| 4. Advances from customers |
|
|
14,483 | 16,696 | 21,324 | 23,785 | 12,853 |
| 5. Taxes and other payables to the State Budget |
|
|
2,785 | 2,723 | 1,744 | 1,596 | 1,078 |
| 6. Payables to employees |
|
|
4,768 | 3,402 | 4,019 | 4,494 | 4,501 |
| 7. Short-term accrued expenses |
|
|
765 | 138 | 186 | 1,104 | 971 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,443 | 4,189 | 9,874 | 11,214 | 7,621 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
530 | 834 | 744 | 692 | 948 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
222,648 | 69,912 | 69,325 | 39,350 | 38,790 |
| 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 |
|
|
220,360 | 68,957 | 69,090 | 39,165 | 38,620 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,491 | 955 | 235 | 185 | 170 |
| 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 |
|
|
797 | | | | |
| B. OWNER'S EQUITY |
|
|
137,878 | 130,473 | 126,320 | 126,419 | 102,687 |
| I. ShareHolder's equity |
|
|
132,736 | 130,473 | 126,320 | 126,419 | 102,687 |
| 1. Owner's investment capital |
|
|
38,000 | 38,000 | 38,000 | 38,000 | 38,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
16,200 | 16,200 | 16,200 | 16,200 | 16,200 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
10,793 | 10,793 | 10,793 | 10,793 | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
19,129 | 20,413 | 18,016 | 17,117 | 12,750 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
17,491 | 18,205 | 17,921 | 15,818 | 28,184 |
| - Profit after tax undistributed this period |
|
|
1,638 | 2,208 | 95 | 1,299 | -15,433 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
48,614 | 45,066 | 43,310 | 44,309 | 35,736 |
| II. Funding resources and other funds |
|
|
5,142 | | | | |
| 1. Funding resources |
|
|
5,142 | | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
477,605 | 317,234 | 319,044 | 297,850 | 236,893 |
There is no report.
|
|