|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
100,117 | 96,722 | 97,746 | 92,844 | 78,728 |
 | I. Cash and cash equivalents |
|
|
3,730 | 50 | 1,541 | 148 | 2,654 |
 | 1. Cash |
|
|
3,730 | 50 | 1,541 | 148 | 2,654 |
 | 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 |
|
|
33,214 | 31,616 | 30,548 | 25,337 | 21,831 |
 | 1. Short-term receivables of customers |
|
|
25,643 | 23,512 | 22,678 | 17,531 | 14,079 |
 | 2. Prepayments to suppliers |
|
|
3,633 | 3,669 | 3,592 | 3,656 | 3,799 |
 | 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 |
|
|
6,208 | 6,704 | 6,549 | 6,420 | 6,221 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,270 | -2,270 | -2,270 | -2,270 | -2,269 |
 | IV. Inventories |
|
|
62,694 | 64,910 | 65,657 | 66,960 | 54,243 |
 | 1. Inventories |
|
|
62,694 | 64,910 | 65,657 | 66,960 | 54,243 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
479 | 147 | | 400 | |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
479 | 72 | | 12 | |
 | 3. Taxes and the State Receivables |
|
|
| 75 | | 387 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,411 | 28,339 | 25,367 | 24,852 | 18,546 |
 | 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 |
|
|
9,570 | 9,342 | 9,131 | 8,721 | 7,921 |
 | 1. Tangible fixed assets |
|
|
3,914 | 3,686 | 3,475 | 3,065 | 2,264 |
 | - Cost |
|
|
88,757 | 88,585 | 88,585 | 85,595 | 78,542 |
 | - Accumulated depreciation |
|
|
-84,843 | -84,899 | -85,110 | -82,531 | -76,278 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
5,656 | 5,656 | 5,656 | 5,656 | 5,656 |
 | - Cost |
|
|
5,906 | 5,906 | 5,906 | 5,906 | 5,906 |
 | - Accumulated depreciation |
|
|
-250 | -250 | -250 | -250 | -250 |
 | 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 |
|
|
18,840 | 18,997 | 16,236 | 16,131 | 10,626 |
 | 1. Long-term prepaid expenses |
|
|
18,840 | 18,997 | 16,236 | 16,131 | 10,626 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
128,528 | 125,061 | 123,113 | 117,696 | 97,274 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
126,220 | 126,264 | 130,063 | 136,467 | 136,444 |
 | I. Current liabilities |
|
|
126,220 | 126,264 | 130,063 | 136,467 | 136,444 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
73,405 | 73,311 | 73,218 | 72,923 | 72,921 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,327 | 16,811 | 16,642 | 18,488 | 15,223 |
 | 4. Advances from customers |
|
|
624 | 622 | 749 | 537 | 772 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,147 | 161 | 329 | 336 | 595 |
 | 6. Payables to employees |
|
|
2,199 | 2,089 | 3,780 | 4,148 | 1,966 |
 | 7. Short-term accrued expenses |
|
|
6,298 | 8,217 | 10,222 | 14,358 | 21,878 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
42 | 42 | 95 | 80 | 60 |
 | 11. Other short-term payables |
|
|
25,177 | 25,010 | 25,026 | 25,595 | 23,028 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1 | 1 | 1 | 1 | 1 |
 | 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 |
|
|
2,308 | -1,203 | -6,950 | -18,770 | -39,170 |
 | I. ShareHolder's equity |
|
|
2,308 | -1,203 | -6,950 | -18,770 | -39,170 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 2. Share capital surplus |
|
|
5,244 | 5,244 | 5,244 | 5,244 | 5,244 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
266 | 266 | 266 | 266 | 266 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,531 | 2,531 | 2,531 | 2,531 | 2,531 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-55,733 | -59,244 | -64,991 | -76,812 | -97,211 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-35,567 | -55,739 | -55,739 | -55,739 | -76,812 |
 | - Profit after tax undistributed this period |
|
|
-20,166 | -3,505 | -9,253 | -21,073 | -20,399 |
 | 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 |
|
|
128,528 | 125,061 | 123,113 | 117,696 | 97,274 |
There is no report.
|
|