|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
79,216 | 53,554 | 62,712 | 121,648 | 68,765 |
| I. Cash and cash equivalents |
|
|
3,503 | 2,969 | 2,498 | 1,311 | 5,809 |
| 1. Cash |
|
|
3,503 | 2,969 | 2,498 | 1,311 | 5,809 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
220 | 220 | 220 | 5,220 | 5,220 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
220 | 220 | 220 | 5,220 | 5,220 |
| III. Short-term receivables |
|
|
16,316 | 21,167 | 20,366 | 27,595 | 9,788 |
| 1. Short-term receivables of customers |
|
|
15,954 | 20,914 | 19,802 | 24,903 | 9,146 |
| 2. Prepayments to suppliers |
|
|
32 | 25 | 139 | 2,417 | 246 |
| 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 |
|
|
329 | 228 | 425 | 274 | 395 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
54,205 | 26,755 | 33,937 | 77,051 | 40,160 |
| 1. Inventories |
|
|
54,205 | 26,755 | 33,937 | 77,051 | 40,160 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,972 | 2,443 | 5,691 | 10,471 | 7,789 |
| 1. Short-term prepaid expenses |
|
|
567 | 645 | 391 | 583 | |
| 2. Deductible VAT |
|
|
3,436 | 1,611 | 4,661 | 9,701 | 7,402 |
| 3. Taxes and the State Receivables |
|
|
969 | 187 | 639 | 187 | 387 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,879 | 3,241 | 3,065 | 3,136 | 4,081 |
| 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 |
|
|
4,516 | 2,738 | 2,872 | 3,079 | 4,081 |
| 1. Tangible fixed assets |
|
|
4,516 | 2,738 | 2,872 | 3,079 | 4,044 |
| - Cost |
|
|
72,097 | 72,467 | 72,264 | 72,964 | 71,894 |
| - Accumulated depreciation |
|
|
-67,581 | -69,728 | -69,391 | -69,885 | -67,850 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | 37 |
| - Cost |
|
|
856 | 856 | 856 | 856 | 899 |
| - Accumulated depreciation |
|
|
-856 | -856 | -856 | -856 | -862 |
| 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 |
|
|
363 | 503 | 193 | 57 | |
| 1. Long-term prepaid expenses |
|
|
363 | 503 | 193 | 57 | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
84,095 | 56,795 | 65,777 | 124,784 | 72,847 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
58,577 | 30,696 | 39,069 | 95,013 | 36,086 |
| I. Current liabilities |
|
|
58,577 | 30,696 | 39,069 | 95,013 | 36,086 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| 2,131 | | 20,900 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,670 | 5,076 | 9,458 | 7,949 | 3,718 |
| 4. Advances from customers |
|
|
45,417 | 18,914 | 25,914 | 62,360 | 27,432 |
| 5. Taxes and other payables to the State Budget |
|
|
62 | 35 | | | 876 |
| 6. Payables to employees |
|
|
5,733 | 2,667 | 2,199 | 2,890 | 2,805 |
| 7. Short-term accrued expenses |
|
|
| | 691 | | 490 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
935 | 759 | 527 | 666 | 558 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,760 | 1,113 | 281 | 247 | 207 |
| 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 |
|
|
25,517 | 26,100 | 26,708 | 29,771 | 36,761 |
| I. ShareHolder's equity |
|
|
25,517 | 26,100 | 26,708 | 29,771 | 36,761 |
| 1. Owner's investment capital |
|
|
35,999 | 35,999 | 35,999 | 35,999 | 35,999 |
| 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 |
|
|
6,154 | 6,154 | 6,154 | 6,154 | 6,154 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-16,636 | -16,054 | -15,445 | -12,382 | -5,393 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| -16,636 | -16,054 | -15,445 | -12,382 |
| - Profit after tax undistributed this period |
|
|
-16,636 | 582 | 609 | 3,063 | 6,989 |
| 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 |
|
|
84,095 | 56,795 | 65,777 | 124,784 | 72,847 |
There is no report.
|
|