|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
277,349 | 126,184 | 247,884 | 328,795 | 390,558 |
| I. Cash and cash equivalents |
|
|
14,640 | 23,014 | 1,818 | 1,872 | 5,391 |
| 1. Cash |
|
|
14,640 | 23,014 | 1,818 | 1,872 | 5,391 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | 10,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 10,000 |
| III. Short-term receivables |
|
|
120,755 | 68,774 | 214,972 | 312,712 | 366,356 |
| 1. Short-term receivables of customers |
|
|
148,095 | 103,219 | 253,526 | 354,295 | 403,962 |
| 2. Prepayments to suppliers |
|
|
9,455 | 2,134 | 1,710 | 99 | 643 |
| 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 |
|
|
2,639 | 3,517 | 1,932 | 1,904 | 4,585 |
| 7. Provision for doubtful short-term receivables |
|
|
-39,434 | -40,096 | -42,196 | -43,586 | -42,834 |
| IV. Inventories |
|
|
136,854 | 34,294 | 26,702 | 13,799 | 8,212 |
| 1. Inventories |
|
|
142,789 | 34,529 | 27,270 | 15,611 | 10,973 |
| 2. Provision for decline in value of inventories |
|
|
-5,935 | -234 | -568 | -1,812 | -2,762 |
| V. Other current assets |
|
|
5,101 | 102 | 4,392 | 412 | 599 |
| 1. Short-term prepaid expenses |
|
|
21 | 17 | 44 | 37 | 109 |
| 2. Deductible VAT |
|
|
4,989 | | 397 | 375 | 247 |
| 3. Taxes and the State Receivables |
|
|
90 | 85 | 3,952 | | 242 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,872 | 15,262 | 12,519 | 12,576 | 12,851 |
| I. Long-term receivables |
|
|
70 | 83 | 77 | 77 | 105 |
| 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 |
|
|
70 | 83 | 77 | 77 | 105 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
15,238 | 13,747 | 11,319 | 9,788 | 9,780 |
| 1. Tangible fixed assets |
|
|
14,748 | 13,268 | 10,850 | 9,326 | 9,318 |
| - Cost |
|
|
66,111 | 67,877 | 67,570 | 62,300 | 63,842 |
| - Accumulated depreciation |
|
|
-51,362 | -54,609 | -56,720 | -52,974 | -54,524 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
490 | 479 | 468 | 462 | 462 |
| - Cost |
|
|
729 | 729 | 729 | 729 | 729 |
| - Accumulated depreciation |
|
|
-239 | -250 | -261 | -268 | -268 |
| 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 |
|
|
564 | 1,432 | 1,124 | 2,712 | 2,967 |
| 1. Long-term prepaid expenses |
|
|
564 | 1,432 | 1,124 | 2,712 | 2,967 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
293,221 | 141,447 | 260,403 | 341,371 | 403,409 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
205,782 | 52,893 | 165,068 | 239,292 | 296,715 |
| I. Current liabilities |
|
|
205,782 | 52,893 | 165,068 | 239,292 | 296,715 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
182,436 | 32,814 | 141,409 | 198,164 | 188,773 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
9,406 | 6,474 | 8,823 | 3,692 | 19,745 |
| 4. Advances from customers |
|
|
1,010 | 1,118 | 475 | 507 | 458 |
| 5. Taxes and other payables to the State Budget |
|
|
2,246 | 3,590 | 1,236 | 3,673 | 6,021 |
| 6. Payables to employees |
|
|
3,783 | 3,868 | 8,486 | 10,129 | 13,325 |
| 7. Short-term accrued expenses |
|
|
2,027 | 273 | 248 | 407 | 424 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 16 | 12 | |
| 11. Other short-term payables |
|
|
4,783 | 4,755 | 4,374 | 22,706 | 67,801 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
90 | | | | 168 |
| 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 |
|
|
87,439 | 88,554 | 95,335 | 102,079 | 106,695 |
| I. ShareHolder's equity |
|
|
87,439 | 88,554 | 95,335 | 102,079 | 106,695 |
| 1. Owner's investment capital |
|
|
90,000 | 90,000 | 90,000 | 90,000 | 90,000 |
| 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 |
|
|
3,600 | 3,600 | 3,600 | 3,600 | 3,600 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-6,161 | -5,046 | 1,735 | 8,479 | 13,095 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
381 | -6,161 | -4,930 | 1,515 | 1,529 |
| - Profit after tax undistributed this period |
|
|
-6,541 | 1,115 | 6,666 | 6,964 | 11,566 |
| 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 |
|
|
293,221 | 141,447 | 260,403 | 341,371 | 403,409 |
There is no report.
|
|