|
|
Q4 2017 | Q4 2018 | Q4 2020 | Q4 2021 | Q4 2022 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
47,269 | 46,553 | 29,647 | 34,632 | 8,065 |
| I. Cash and cash equivalents |
|
|
1,545 | 3,688 | 464 | 16 | 82 |
| 1. Cash |
|
|
1,545 | 3,688 | 464 | 16 | 82 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
30,007 | 23,385 | 14,704 | 30,735 | 7,526 |
| 1. Short-term receivables of customers |
|
|
25,896 | 21,938 | 14,363 | 31,950 | 7,734 |
| 2. Prepayments to suppliers |
|
|
6,914 | 4,568 | 1,161 | 424 | 256 |
| 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 |
|
|
397 | 40 | 61 | 1,048 | 2,087 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,199 | -3,160 | -881 | -2,687 | -2,552 |
| IV. Inventories |
|
|
14,572 | 18,313 | 13,374 | 2,777 | 364 |
| 1. Inventories |
|
|
14,572 | 18,313 | 13,374 | 2,777 | 364 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,145 | 1,167 | 1,104 | 1,104 | 93 |
| 1. Short-term prepaid expenses |
|
|
| 1,011 | | | |
| 2. Deductible VAT |
|
|
1,051 | 157 | 1,011 | 1,011 | |
| 3. Taxes and the State Receivables |
|
|
93 | | 93 | 93 | 93 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
367,441 | 342,628 | 285,723 | 242,231 | 212,004 |
| I. Long-term receivables |
|
|
84 | 804 | 188 | 203 | 218 |
| 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 |
|
|
84 | 804 | 188 | 203 | 218 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
304,154 | 277,323 | 280,437 | 240,122 | 210,094 |
| 1. Tangible fixed assets |
|
|
304,154 | 277,323 | 280,437 | 240,122 | 210,094 |
| - Cost |
|
|
606,778 | 551,509 | 605,021 | 603,856 | 601,087 |
| - Accumulated depreciation |
|
|
-302,625 | -274,185 | -324,585 | -363,734 | -390,993 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
57,958 | 59,049 | 3,745 | 1,798 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
57,958 | 59,049 | 3,745 | 1,798 | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
3,199 | 3,199 | 3,199 | 3,199 | 3,199 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,199 | -3,199 | -3,199 | -3,199 | -3,199 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
5,245 | 5,452 | 1,353 | 108 | 1,692 |
| 1. Long-term prepaid expenses |
|
|
5,245 | 5,452 | 1,353 | 108 | 1,692 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
414,710 | 389,181 | 315,370 | 276,863 | 220,069 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
894,827 | 893,474 | 910,582 | 927,211 | 911,085 |
| I. Current liabilities |
|
|
386,992 | 429,699 | 500,839 | 177,382 | 57,989 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
49,193 | 51,034 | 100,728 | 122,514 | 9,202 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
104,337 | 99,590 | 56,640 | 33,747 | 29,475 |
| 4. Advances from customers |
|
|
9,242 | 14,407 | 4,341 | 172 | 421 |
| 5. Taxes and other payables to the State Budget |
|
|
1,922 | 2,353 | 737 | 4,804 | 4,606 |
| 6. Payables to employees |
|
|
2,021 | 2,325 | 417 | 917 | 867 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
220,281 | 259,994 | 337,977 | 15,229 | 13,418 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-4 | -4 | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
507,835 | 463,775 | 409,743 | 749,829 | 853,096 |
| 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 |
|
|
9,986 | 9,986 | 8,096 | 366,987 | 408,898 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
497,849 | 453,789 | 401,647 | 382,841 | 444,199 |
| 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 |
|
|
-480,117 | -504,292 | -595,212 | -650,348 | -691,016 |
| I. ShareHolder's equity |
|
|
-480,117 | -504,292 | -595,212 | -650,348 | -691,016 |
| 1. Owner's investment capital |
|
|
58,390 | 58,390 | 58,390 | 58,390 | 58,390 |
| 2. Share capital surplus |
|
|
85 | 85 | 85 | 85 | 85 |
| 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 |
|
|
3,117 | 3,117 | 3,117 | 3,117 | 3,117 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
852 | 852 | 852 | 852 | 852 |
| 11. After tax undistributed profit |
|
|
-542,561 | -566,737 | -657,656 | -712,793 | -753,461 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-473,903 | -542,561 | -594,750 | -667,900 | -712,793 |
| - Profit after tax undistributed this period |
|
|
-68,659 | -24,175 | -62,907 | -44,892 | -40,668 |
| 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 |
|
|
414,710 | 389,181 | 315,370 | 276,863 | 220,069 |
There is no report.
|
|