|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
22,882 | 28,162 | 33,681 | 29,501 | 48,517 |
| I. Cash and cash equivalents |
|
|
1,121 | 1,337 | 3,086 | 893 | 18,372 |
| 1. Cash |
|
|
1,121 | 837 | 1,486 | 893 | 15,772 |
| 2. Cash equivalents |
|
|
| 500 | 1,600 | | 2,600 |
| II. Short-term financial investments |
|
|
14,200 | 18,100 | 23,500 | 21,500 | 22,800 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
14,200 | 18,100 | 23,500 | 21,500 | 22,800 |
| III. Short-term receivables |
|
|
6,788 | 8,035 | 6,412 | 6,331 | 6,672 |
| 1. Short-term receivables of customers |
|
|
2,389 | 3,128 | 1,785 | 1,812 | 1,784 |
| 2. Prepayments to suppliers |
|
|
9 | 9 | 61 | 69 | 48 |
| 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 |
|
|
8,410 | 8,904 | 8,615 | 8,500 | 8,890 |
| 7. Provision for doubtful short-term receivables |
|
|
-4,019 | -4,005 | -4,049 | -4,049 | -4,049 |
| IV. Inventories |
|
|
632 | 632 | 632 | 632 | 632 |
| 1. Inventories |
|
|
930 | 930 | 930 | 930 | 930 |
| 2. Provision for decline in value of inventories |
|
|
-299 | -299 | -299 | -299 | -299 |
| V. Other current assets |
|
|
141 | 58 | 52 | 145 | 41 |
| 1. Short-term prepaid expenses |
|
|
3 | 17 | 14 | 103 | |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
138 | 41 | 38 | 42 | 41 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,880 | 12,225 | 11,570 | 11,207 | 88,433 |
| 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 |
|
|
8,433 | 7,778 | 7,123 | 6,468 | 5,816 |
| 1. Tangible fixed assets |
|
|
8,433 | 7,778 | 7,123 | 6,468 | 5,816 |
| - Cost |
|
|
22,326 | 22,326 | 22,326 | 22,326 | 22,326 |
| - Accumulated depreciation |
|
|
-13,893 | -14,548 | -15,203 | -15,858 | -16,510 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
225 | 225 | 225 | 225 | 225 |
| - Accumulated depreciation |
|
|
-225 | -225 | -225 | -225 | -225 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
3,447 | 3,447 | 3,447 | 3,447 | 3,447 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
3,447 | 3,447 | 3,447 | 3,447 | 3,447 |
| IV. Long-term financial investments |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 79,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
9,809 | 9,809 | 9,809 | 9,809 | 87,809 |
| 3. Other investments in equity instruments |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-9,809 | -9,809 | -9,809 | -9,809 | -9,809 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| | | 291 | 169 |
| 1. Long-term prepaid expenses |
|
|
| | | 291 | 169 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
35,762 | 40,387 | 45,251 | 40,708 | 136,950 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
7,861 | 7,808 | 25,553 | 7,798 | 9,699 |
| I. Current liabilities |
|
|
7,561 | 7,508 | 25,253 | 7,498 | 9,399 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
| | 13 | 5 | 43 |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
2,883 | 2,888 | 20,573 | 2,871 | 4,608 |
| 6. Payables to employees |
|
|
25 | | | | |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,683 | 5,650 | 5,698 | 5,652 | 5,779 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-1,030 | -1,030 | -1,030 | -1,030 | -1,030 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
300 | 300 | 300 | 30 | 300 |
| 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 |
|
|
300 | 300 | 300 | 30 | 300 |
| 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 |
|
|
27,901 | 32,579 | 19,699 | 32,910 | 127,250 |
| I. ShareHolder's equity |
|
|
27,901 | 32,579 | 19,699 | 32,910 | 127,250 |
| 1. Owner's investment capital |
|
|
39,437 | 39,437 | 39,437 | 39,437 | 39,437 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-58 | -58 | -58 | -58 | -58 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
1,374 | 1,374 | 1,374 | 1,374 | 1,374 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-12,853 | -8,175 | -21,055 | -7,844 | 86,496 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-15,961 | -12,853 | -22,249 | -10,814 | -7,844 |
| - Profit after tax undistributed this period |
|
|
3,108 | 4,678 | 1,194 | 2,970 | 94,340 |
| 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 |
|
|
35,762 | 40,387 | 45,251 | 40,708 | 136,950 |
There is no report.
|
|