|
|
Q2 2020 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
24,711 | 22,423 | 14,594 | 11,596 | 14,227 |
| I. Cash and cash equivalents |
|
|
8,211 | 9,669 | 7,956 | 5,041 | 4,080 |
| 1. Cash |
|
|
8,211 | 5,669 | 2,956 | 1,541 | 1,580 |
| 2. Cash equivalents |
|
|
| 4,000 | 5,000 | 3,500 | 2,500 |
| II. Short-term financial investments |
|
|
| | | 4,000 | 6,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 4,000 | 6,500 |
| III. Short-term receivables |
|
|
10,129 | 5,589 | 2,950 | 556 | 2,189 |
| 1. Short-term receivables of customers |
|
|
11,241 | 6,984 | 4,767 | 1,950 | 1,992 |
| 2. Prepayments to suppliers |
|
|
24 | 96 | 60 | 38 | 95 |
| 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 |
|
|
283 | | | 121 | 1,655 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,419 | -1,491 | -1,876 | -1,553 | -1,553 |
| IV. Inventories |
|
|
5,558 | 6,612 | 1,876 | 645 | 259 |
| 1. Inventories |
|
|
5,558 | 6,612 | 1,876 | 645 | 259 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
814 | 553 | 1,812 | 1,354 | 1,199 |
| 1. Short-term prepaid expenses |
|
|
65 | 23 | 8 | | |
| 2. Deductible VAT |
|
|
750 | 530 | 118 | | 248 |
| 3. Taxes and the State Receivables |
|
|
| | 1,686 | 1,354 | 951 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
71,423 | 67,904 | 61,654 | 42,095 | 35,943 |
| I. Long-term receivables |
|
|
13,663 | 14,073 | 13,371 | 14,072 | 9,961 |
| 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 |
|
|
13,663 | 14,073 | 13,371 | 14,072 | 9,961 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
38,092 | 35,115 | 31,089 | 6,756 | 5,674 |
| 1. Tangible fixed assets |
|
|
14,131 | 11,857 | 8,947 | 6,756 | 5,674 |
| - Cost |
|
|
36,881 | 32,704 | 27,342 | 24,039 | 19,010 |
| - Accumulated depreciation |
|
|
-22,750 | -20,847 | -18,395 | -17,282 | -13,336 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
23,960 | 23,258 | 22,142 | | |
| - Cost |
|
|
55,626 | 46,645 | 22,678 | | |
| - Accumulated depreciation |
|
|
-31,666 | -23,387 | -536 | | |
| 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 |
|
|
9,071 | 8,768 | 8,544 | 13,914 | 14,253 |
| 1. Long-term prepaid expenses |
|
|
9,071 | 8,768 | 8,521 | 13,915 | 14,252 |
| 2. Deferred income tax assets |
|
|
| | 23 | -1 | 1 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
10,597 | 9,948 | 8,651 | 7,353 | 6,055 |
| TOTAL ASSETS |
|
|
96,134 | 90,327 | 76,249 | 53,691 | 50,170 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
59,131 | 47,236 | 33,615 | 13,718 | 13,641 |
| I. Current liabilities |
|
|
42,015 | 35,273 | 26,471 | 13,238 | 6,922 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,428 | 400 | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,684 | 1,349 | 447 | 203 | |
| 4. Advances from customers |
|
|
125 | 54 | 54 | 22 | 56 |
| 5. Taxes and other payables to the State Budget |
|
|
24,517 | 18,172 | 15,086 | 312 | 661 |
| 6. Payables to employees |
|
|
2,280 | 2,349 | 1,741 | 276 | 442 |
| 7. Short-term accrued expenses |
|
|
1,110 | 981 | 208 | 81 | 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 |
|
|
190 | 104 | 58 | 27 | 19 |
| 12. Provision for short term payables |
|
|
8,006 | 11,598 | 8,651 | 12,214 | 5,435 |
| 13. Bonus and welfare fund |
|
|
674 | 267 | 227 | 104 | 59 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
17,117 | 11,962 | 7,144 | 481 | 6,719 |
| 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 |
|
|
10,230 | 8,400 | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 337 | 349 | 436 | 86 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
6,887 | 3,225 | 6,795 | 45 | 6,633 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
37,002 | 43,092 | 42,634 | 39,972 | 36,529 |
| I. ShareHolder's equity |
|
|
37,002 | 43,092 | 42,634 | 39,972 | 36,529 |
| 1. Owner's investment capital |
|
|
32,628 | 32,628 | 32,628 | 32,628 | 32,628 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
4,373 | 10,462 | 10,004 | 7,343 | 3,900 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,303 | 4,303 | 9,962 | 9,754 | 7,293 |
| - Profit after tax undistributed this period |
|
|
70 | 6,160 | 42 | -2,411 | -3,393 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1 | 1 | 1 | 1 | 1 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
96,134 | 90,327 | 76,249 | 53,691 | 50,170 |
There is no report.
|
|