|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
127,790 | 133,115 | 295,860 | 212,308 | 225,122 |
| I. Cash and cash equivalents |
|
|
50,240 | 57,429 | 204,411 | 103,723 | 143,734 |
| 1. Cash |
|
|
45,740 | 54,424 | 202,911 | 103,223 | 134,141 |
| 2. Cash equivalents |
|
|
4,500 | 3,005 | 1,500 | 500 | 9,593 |
| II. Short-term financial investments |
|
|
1,000 | 2,000 | 3,000 | 28,905 | 1,580 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,000 | 2,000 | 3,000 | 28,905 | 1,580 |
| III. Short-term receivables |
|
|
37,034 | 58,413 | 54,520 | 33,437 | 43,974 |
| 1. Short-term receivables of customers |
|
|
19,623 | 19,570 | 18,677 | 20,660 | 17,105 |
| 2. Prepayments to suppliers |
|
|
1,486 | 669 | 12,860 | 410 | 224 |
| 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 |
|
|
17,437 | 39,685 | 24,495 | 12,949 | 27,268 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,511 | -1,511 | -1,511 | -582 | -624 |
| IV. Inventories |
|
|
22,463 | 7,467 | 21,335 | 19,254 | 19,778 |
| 1. Inventories |
|
|
22,463 | 7,467 | 21,335 | 19,254 | 19,778 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
17,052 | 7,807 | 12,593 | 26,990 | 16,057 |
| 1. Short-term prepaid expenses |
|
|
5,624 | 3,680 | 3,456 | 4,717 | 4,370 |
| 2. Deductible VAT |
|
|
11,088 | 3,846 | 9,086 | 22,143 | 11,385 |
| 3. Taxes and the State Receivables |
|
|
340 | 281 | 52 | 130 | 302 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
479,586 | 394,131 | 316,924 | 288,151 | 188,452 |
| I. Long-term receivables |
|
|
2 | 2 | 2 | 2 | 2 |
| 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 |
|
|
2 | 2 | 2 | 2 | 2 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
427,391 | 351,037 | 280,510 | 220,096 | 148,624 |
| 1. Tangible fixed assets |
|
|
416,920 | 340,836 | 270,578 | 210,434 | 139,154 |
| - Cost |
|
|
1,349,354 | 1,354,281 | 1,351,010 | 1,362,206 | 1,363,786 |
| - Accumulated depreciation |
|
|
-932,434 | -1,013,445 | -1,080,432 | -1,151,772 | -1,224,631 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
10,471 | 10,201 | 9,932 | 9,662 | 9,470 |
| - Cost |
|
|
17,736 | 17,736 | 17,736 | 17,736 | 17,736 |
| - Accumulated depreciation |
|
|
-7,265 | -7,535 | -7,805 | -8,074 | -8,266 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
53 | 53 | 53 | 53 | 53 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
53 | 53 | 53 | 53 | 53 |
| IV. Long-term financial investments |
|
|
1,055 | 1,110 | 6,770 | 3,960 | 3,850 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
6,870 | 6,870 | 6,870 | 6,870 | 6,870 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-5,885 | -5,830 | -170 | -2,980 | -3,090 |
| 5. Investments holding until maturity |
|
|
70 | 70 | 70 | 70 | 70 |
| V. Total other long-term assets |
|
|
51,085 | 41,929 | 29,590 | 64,041 | 35,923 |
| 1. Long-term prepaid expenses |
|
|
51,085 | 41,929 | 29,590 | 64,041 | 35,923 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
607,376 | 527,246 | 612,784 | 500,460 | 413,574 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,027,647 | 997,145 | 947,126 | 1,104,892 | 1,138,480 |
| I. Current liabilities |
|
|
847,381 | 872,221 | 872,290 | 1,079,801 | 1,138,480 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
295,310 | 326,470 | 295,384 | | 2,417 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
63,111 | 49,114 | 43,281 | 34,883 | 31,661 |
| 4. Advances from customers |
|
|
196 | 758 | 3,652 | 5,345 | 10,181 |
| 5. Taxes and other payables to the State Budget |
|
|
983 | 115 | 550 | 197 | 114 |
| 6. Payables to employees |
|
|
1,322 | 901 | 5,139 | 4,851 | 7,444 |
| 7. Short-term accrued expenses |
|
|
408,203 | 440,985 | 471,180 | 977,542 | 1,039,250 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
76,064 | 51,699 | 50,932 | 54,903 | 45,395 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,192 | 2,180 | 2,171 | 2,079 | 2,019 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
180,266 | 124,924 | 74,836 | 25,091 | |
| 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 |
|
|
102 | 32 | 32 | 32 | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
180,164 | 124,892 | 74,804 | 25,059 | |
| 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 |
|
|
-420,271 | -469,899 | -334,342 | -604,432 | -724,907 |
| I. ShareHolder's equity |
|
|
-420,271 | -469,899 | -334,342 | -604,432 | -724,907 |
| 1. Owner's investment capital |
|
|
88,000 | 88,000 | 88,000 | 88,000 | 88,000 |
| 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 |
|
|
5,023 | 5,023 | 5,023 | 5,023 | 5,023 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-513,294 | -562,922 | -427,365 | -697,456 | -817,930 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-475,279 | -513,294 | -562,922 | -851,975 | -697,456 |
| - Profit after tax undistributed this period |
|
|
-38,015 | -49,628 | 135,557 | 154,519 | -120,474 |
| 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 |
|
|
607,376 | 527,246 | 612,784 | 500,460 | 413,574 |
There is no report.
|
|