|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
691,822 | 699,548 | 668,397 | 553,755 | 307,905 |
| I. Cash and cash equivalents |
|
|
79,701 | 9,632 | 8,276 | 7,527 | 13,352 |
| 1. Cash |
|
|
49,701 | 9,632 | 8,276 | 7,527 | 13,022 |
| 2. Cash equivalents |
|
|
30,000 | | | | 330 |
| II. Short-term financial investments |
|
|
5,733 | 7,052 | 21,764 | 6,275 | 9,724 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,733 | 7,052 | 21,764 | 6,275 | 9,724 |
| III. Short-term receivables |
|
|
306,529 | 438,681 | 250,028 | 281,220 | 187,901 |
| 1. Short-term receivables of customers |
|
|
296,333 | 431,378 | 199,492 | 276,990 | 195,143 |
| 2. Prepayments to suppliers |
|
|
7,765 | 7,195 | 42,187 | 6,851 | 1,933 |
| 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 |
|
|
20,463 | 19,739 | 29,481 | 20,510 | 15,957 |
| 7. Provision for doubtful short-term receivables |
|
|
-18,031 | -19,631 | -21,131 | -23,131 | -25,131 |
| IV. Inventories |
|
|
299,800 | 244,183 | 377,485 | 257,246 | 95,707 |
| 1. Inventories |
|
|
299,819 | 244,203 | 377,505 | 257,266 | 95,727 |
| 2. Provision for decline in value of inventories |
|
|
-20 | -20 | -20 | -20 | -20 |
| V. Other current assets |
|
|
60 | | 10,843 | 1,488 | 1,221 |
| 1. Short-term prepaid expenses |
|
|
| | 6,837 | 1,488 | 1,221 |
| 2. Deductible VAT |
|
|
| | 3,330 | | |
| 3. Taxes and the State Receivables |
|
|
60 | | 676 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
173,207 | 169,184 | 147,207 | 140,457 | 138,426 |
| I. Long-term receivables |
|
|
811 | 802 | 173 | 574 | 1,004 |
| 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 |
|
|
811 | 802 | 173 | 574 | 1,004 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
163,959 | 149,869 | 133,015 | 125,642 | 122,012 |
| 1. Tangible fixed assets |
|
|
136,550 | 129,507 | 128,486 | 115,710 | 104,606 |
| - Cost |
|
|
302,147 | 309,567 | 326,760 | 330,540 | 332,664 |
| - Accumulated depreciation |
|
|
-165,597 | -180,060 | -198,275 | -214,830 | -228,058 |
| 2. Fixed assets of financial leasing |
|
|
26,755 | 19,748 | 3,956 | 9,398 | 16,912 |
| - Cost |
|
|
36,201 | 28,533 | 4,542 | 9,938 | 18,635 |
| - Accumulated depreciation |
|
|
-9,445 | -8,786 | -587 | -540 | -1,722 |
| 3. Intangible fixed assets |
|
|
654 | 614 | 574 | 533 | 493 |
| - Cost |
|
|
773 | 773 | 773 | 773 | 773 |
| - Accumulated depreciation |
|
|
-119 | -159 | -199 | -240 | -280 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,210 | 1,210 | 1,210 | 1,210 | 6,884 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,210 | 1,210 | 1,210 | 1,210 | 6,884 |
| IV. Long-term financial investments |
|
|
| 1,000 | 1,000 | 1,000 | |
| 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 |
|
|
| 1,000 | 1,000 | 1,000 | |
| V. Total other long-term assets |
|
|
7,226 | 16,303 | 11,809 | 12,031 | 8,526 |
| 1. Long-term prepaid expenses |
|
|
7,226 | 5,595 | 1,100 | 1,323 | 747 |
| 2. Deferred income tax assets |
|
|
| 10,708 | 10,708 | 10,708 | 7,779 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
865,029 | 868,732 | 815,604 | 694,212 | 446,330 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
757,721 | 761,295 | 708,010 | 632,143 | 383,846 |
| I. Current liabilities |
|
|
691,434 | 661,999 | 659,375 | 549,805 | 307,127 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
458,912 | 433,785 | 390,219 | 325,676 | 214,599 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
154,998 | 150,767 | 152,378 | 140,385 | 49,519 |
| 4. Advances from customers |
|
|
37,951 | 13,962 | 33,225 | 14,801 | 5,921 |
| 5. Taxes and other payables to the State Budget |
|
|
6,084 | 18,407 | 10,338 | 9,657 | 2,513 |
| 6. Payables to employees |
|
|
26,098 | 25,105 | 26,395 | 37,436 | 22,123 |
| 7. Short-term accrued expenses |
|
|
2,203 | 9,688 | 29,744 | 12,925 | 7,653 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,982 | 10,217 | 17,019 | 8,882 | 4,771 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
207 | 70 | 56 | 42 | 27 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
66,287 | 99,295 | 48,635 | 82,339 | 76,719 |
| 1. Long-term payables to sellers |
|
|
2,812 | 2,812 | 1,109 | 52,704 | 51,655 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
55,080 | 91,905 | 46,000 | 23,955 | 15,891 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8,395 | 4,578 | 1,526 | 5,680 | 9,174 |
| 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 |
|
|
107,308 | 107,437 | 107,594 | 62,068 | 62,484 |
| I. ShareHolder's equity |
|
|
106,500 | 106,725 | 106,977 | 61,504 | 62,083 |
| 1. Owner's investment capital |
|
|
82,794 | 82,794 | 82,794 | 82,794 | 82,794 |
| 2. Share capital surplus |
|
|
20 | 20 | 20 | 20 | 20 |
| 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 |
|
|
17,075 | 17,127 | 17,127 | 17,127 | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
4,995 | 5,013 | 5,013 | 5,013 | |
| 11. After tax undistributed profit |
|
|
1,617 | 1,772 | 2,024 | -43,450 | -20,730 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,441 | 1,511 | 1,772 | 2,024 | -24,572 |
| - Profit after tax undistributed this period |
|
|
176 | 260 | 252 | -45,473 | 3,842 |
| 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 |
|
|
808 | 712 | 616 | 564 | 401 |
| 1. Funding resources |
|
|
123 | 123 | 123 | 123 | |
| 2. Funding resources that form fixed assets |
|
|
685 | 589 | 493 | 441 | 401 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
865,029 | 868,732 | 815,604 | 694,212 | 446,330 |
There is no report.
|
|