|
|
Q4 2020 | Q3 2021 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
108,226 | 128,820 | 118,075 | 150,367 | 147,510 |
| I. Cash and cash equivalents |
|
|
1,282 | 25,120 | 35,498 | 3,822 | 14,382 |
| 1. Cash |
|
|
1,282 | 25,120 | 35,498 | 3,822 | 14,382 |
| 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 |
|
|
50,672 | 87,380 | 57,595 | 116,954 | 124,774 |
| 1. Short-term receivables of customers |
|
|
50,430 | 86,845 | 52,704 | 116,204 | 72,647 |
| 2. Prepayments to suppliers |
|
|
234 | 527 | 4,880 | 742 | 1,030 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | 45,930 |
| 6. Other short-term receivables |
|
|
8 | 8 | 11 | 8 | 5,167 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
52,967 | 16,284 | 24,741 | 29,465 | 8,349 |
| 1. Inventories |
|
|
52,967 | 16,284 | 24,741 | 29,465 | 8,349 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
3,305 | 35 | 241 | 125 | 6 |
| 1. Short-term prepaid expenses |
|
|
75 | 35 | 241 | 125 | 3 |
| 2. Deductible VAT |
|
|
3,230 | | | | |
| 3. Taxes and the State Receivables |
|
|
| | | | 3 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,613 | 5,234 | 22,166 | 25,239 | 18,388 |
| I. Long-term receivables |
|
|
| | | 5 | |
| 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 |
|
|
| | | 5 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,295 | 3,220 | 18,431 | 17,083 | 14,284 |
| 1. Tangible fixed assets |
|
|
1,295 | 2,370 | 2,631 | 2,983 | 1,884 |
| - Cost |
|
|
1,437 | 2,851 | 3,274 | 4,552 | 4,552 |
| - Accumulated depreciation |
|
|
-142 | -482 | -642 | -1,569 | -2,668 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,000 | 850 | 15,800 | 14,100 | 12,400 |
| - Cost |
|
|
1,000 | 1,000 | 16,000 | 16,000 | 16,000 |
| - Accumulated depreciation |
|
|
| -150 | -200 | -1,900 | -3,600 |
| 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 |
|
|
319 | 2,014 | 3,735 | 8,151 | 4,104 |
| 1. Long-term prepaid expenses |
|
|
319 | 2,014 | 3,735 | 8,151 | 4,104 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
110,840 | 134,054 | 140,241 | 175,605 | 165,898 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
100,659 | 19,534 | 22,260 | 49,886 | 36,818 |
| I. Current liabilities |
|
|
100,659 | 19,534 | 22,260 | 49,886 | 36,818 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
18,349 | 12,066 | 11,623 | 39,642 | 27,273 |
| 4. Advances from customers |
|
|
| | 263 | | 258 |
| 5. Taxes and other payables to the State Budget |
|
|
1,032 | 5,642 | 6,987 | 5,470 | 6,060 |
| 6. Payables to employees |
|
|
272 | 1,672 | 3,352 | 4,527 | 2,885 |
| 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 |
|
|
81,006 | 153 | 35 | 248 | 342 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 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 |
|
|
10,180 | 114,520 | 117,981 | 125,720 | 129,079 |
| I. ShareHolder's equity |
|
|
10,180 | 114,520 | 117,981 | 125,720 | 129,079 |
| 1. Owner's investment capital |
|
|
5,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 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 |
|
|
5,180 | 14,520 | 17,981 | 25,720 | 29,079 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,643 | 5,180 | 5,180 | 17,981 | 25,720 |
| - Profit after tax undistributed this period |
|
|
2,537 | 9,340 | 12,801 | 7,739 | 3,360 |
| 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 |
|
|
110,840 | 134,054 | 140,241 | 175,605 | 165,898 |
There is no report.
|
|