|
|
Q4 2021 | Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
112,138 | 108,134 | 111,338 | 112,451 | 90,919 |
| I. Cash and cash equivalents |
|
|
67 | 38 | 92 | 59 | 50 |
| 1. Cash |
|
|
67 | 38 | 92 | 59 | 50 |
| 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 |
|
|
109,876 | 105,339 | 109,683 | 111,037 | 89,384 |
| 1. Short-term receivables of customers |
|
|
105,087 | 100,585 | 109,539 | 109,407 | 83,938 |
| 2. Prepayments to suppliers |
|
|
458 | 458 | 183 | 1,602 | 120 |
| 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 |
|
|
4,412 | 4,412 | 89 | 157 | 5,455 |
| 7. Provision for doubtful short-term receivables |
|
|
-81 | -116 | -129 | -129 | -129 |
| IV. Inventories |
|
|
1,724 | 1,916 | 1,392 | 1,044 | 1,042 |
| 1. Inventories |
|
|
1,724 | 1,916 | 1,392 | 1,044 | 1,042 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
470 | 840 | 171 | 311 | 444 |
| 1. Short-term prepaid expenses |
|
|
| | 171 | 155 | 255 |
| 2. Deductible VAT |
|
|
| 403 | | 117 | 144 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
470 | 437 | | 39 | 45 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,850 | 35,875 | 42,112 | 42,142 | 42,182 |
| 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 |
|
|
35,465 | 34,616 | 35,459 | 35,459 | 35,587 |
| 1. Tangible fixed assets |
|
|
31,957 | 31,136 | 31,957 | 31,957 | 32,084 |
| - Cost |
|
|
66,732 | 66,732 | 66,732 | 66,732 | 66,860 |
| - Accumulated depreciation |
|
|
-34,776 | -35,597 | -34,776 | -34,776 | -34,776 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,508 | 3,481 | 3,503 | 3,503 | 3,503 |
| - Cost |
|
|
4,459 | 4,459 | 4,459 | 4,459 | 4,459 |
| - Accumulated depreciation |
|
|
-951 | -979 | -957 | -957 | -957 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
716 | 716 | 716 | 716 | 716 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
716 | 716 | 716 | 716 | 716 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,530 | 1,530 | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,530 | -1,530 | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
670 | 543 | 5,937 | 5,967 | 5,880 |
| 1. Long-term prepaid expenses |
|
|
364 | 237 | 5,937 | 5,967 | 5,880 |
| 2. Deferred income tax assets |
|
|
306 | 306 | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
148,987 | 144,008 | 153,450 | 154,594 | 133,101 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
148,796 | 145,033 | 155,065 | 157,416 | 138,265 |
| I. Current liabilities |
|
|
148,796 | 145,033 | 155,065 | 157,416 | 138,265 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
53,068 | 57,462 | 44,804 | 44,804 | 44,804 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
77,099 | 82,225 | 66,127 | 66,069 | 49,176 |
| 4. Advances from customers |
|
|
2,850 | 3,133 | 3,113 | 4,657 | 3,467 |
| 5. Taxes and other payables to the State Budget |
|
|
160 | 628 | 80 | 234 | 234 |
| 6. Payables to employees |
|
|
357 | 30 | 280 | 955 | 586 |
| 7. Short-term accrued expenses |
|
|
286 | 679 | 679 | 915 | 3,568 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
14,975 | 875 | 39,962 | 39,762 | 36,409 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | 20 | 20 | 20 |
| 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 |
|
|
192 | -1,025 | -1,615 | -2,822 | -5,164 |
| I. ShareHolder's equity |
|
|
192 | -1,025 | -1,615 | -2,822 | -5,164 |
| 1. Owner's investment capital |
|
|
22,999 | 22,999 | 22,999 | 22,999 | 22,999 |
| 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 |
|
|
-22,807 | -24,023 | -24,613 | -25,821 | -28,162 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-31,022 | -22,907 | -22,907 | -22,907 | -22,907 |
| - Profit after tax undistributed this period |
|
|
8,215 | -1,116 | -1,706 | -2,913 | -2,255 |
| 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 |
|
|
148,987 | 144,008 | 153,450 | 154,594 | 133,101 |
There is no report.
|
|