|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
57,762 | 63,809 | 87,816 | 110,792 | 80,575 |
| I. Cash and cash equivalents |
|
|
2,752 | 15,260 | 1,647 | 2,607 | 11,174 |
| 1. Cash |
|
|
2,752 | 4,260 | 1,647 | 2,607 | 11,174 |
| 2. Cash equivalents |
|
|
| 11,000 | | | |
| II. Short-term financial investments |
|
|
| 4,000 | 25,000 | 29,000 | 20,300 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 4,000 | 25,000 | 29,000 | 20,300 |
| III. Short-term receivables |
|
|
31,988 | 24,291 | 39,191 | 62,027 | 26,923 |
| 1. Short-term receivables of customers |
|
|
36,791 | 28,530 | 44,237 | 65,955 | 30,229 |
| 2. Prepayments to suppliers |
|
|
867 | 654 | 295 | 458 | 242 |
| 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 |
|
|
263 | 791 | 343 | 1,148 | 1,535 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,933 | -5,684 | -5,684 | -5,534 | -5,084 |
| IV. Inventories |
|
|
22,843 | 19,180 | 20,231 | 16,753 | 21,930 |
| 1. Inventories |
|
|
23,528 | 19,186 | 20,231 | 16,753 | 21,930 |
| 2. Provision for decline in value of inventories |
|
|
-685 | -7 | | | |
| V. Other current assets |
|
|
179 | 1,078 | 1,746 | 405 | 247 |
| 1. Short-term prepaid expenses |
|
|
| | | 36 | 29 |
| 2. Deductible VAT |
|
|
179 | 1,078 | 1,746 | 369 | 198 |
| 3. Taxes and the State Receivables |
|
|
| | | | 21 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,507 | 3,829 | 2,154 | 1,588 | 1,423 |
| 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 |
|
|
1,657 | 2,438 | 1,773 | 1,259 | 975 |
| 1. Tangible fixed assets |
|
|
1,626 | 2,422 | 1,772 | 1,259 | 975 |
| - Cost |
|
|
19,380 | 20,660 | 14,765 | 14,390 | 13,597 |
| - Accumulated depreciation |
|
|
-17,754 | -18,238 | -12,993 | -13,131 | -12,622 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
30 | 16 | 1 | | |
| - Cost |
|
|
116 | 116 | 116 | 116 | 116 |
| - Accumulated depreciation |
|
|
-85 | -100 | -114 | -116 | -116 |
| 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 |
|
|
2,850 | 1,392 | 380 | 329 | 448 |
| 1. Long-term prepaid expenses |
|
|
2,850 | 1,392 | 380 | 329 | 448 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
62,268 | 67,638 | 89,970 | 112,380 | 81,997 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
21,356 | 25,221 | 43,675 | 68,252 | 39,899 |
| I. Current liabilities |
|
|
21,356 | 25,221 | 43,675 | 68,252 | 39,899 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| 7,000 | 26,500 | | 20,895 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
18,390 | 16,807 | 14,192 | 67,543 | 18,813 |
| 4. Advances from customers |
|
|
| | | 1 | |
| 5. Taxes and other payables to the State Budget |
|
|
311 | 137 | 375 | 298 | 15 |
| 6. Payables to employees |
|
|
1,786 | 106 | 1,472 | 42 | 3 |
| 7. Short-term accrued expenses |
|
|
849 | 1,122 | 1,057 | 271 | 111 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
20 | 49 | 79 | 69 | 53 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | 29 | 9 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
40,912 | 42,417 | 46,295 | 44,128 | 42,098 |
| I. ShareHolder's equity |
|
|
40,912 | 42,417 | 46,295 | 44,128 | 42,098 |
| 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
| 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 |
|
|
909 | 909 | 909 | 909 | 909 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3 | 1,509 | 5,386 | 3,220 | 1,190 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-11,925 | 3 | 1,509 | -13,164 | |
| - Profit after tax undistributed this period |
|
|
11,928 | 1,505 | 3,877 | 16,384 | 1,190 |
| 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 |
|
|
62,268 | 67,638 | 89,970 | 112,380 | 81,997 |
There is no report.
|
|