|
|
Q2 2021 | Q4 2021 | Q1 2022 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
57,788 | 61,411 | 59,912 | 62,031 | 49,551 |
| I. Cash and cash equivalents |
|
|
8,049 | 3,872 | 1,930 | 7,691 | 4,947 |
| 1. Cash |
|
|
3,049 | 3,872 | 1,930 | 5,691 | 2,147 |
| 2. Cash equivalents |
|
|
5,000 | | | 2,000 | 2,800 |
| II. Short-term financial investments |
|
|
| | | | 2,600 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 2,600 |
| III. Short-term receivables |
|
|
25,217 | 32,127 | 29,424 | 30,882 | 25,034 |
| 1. Short-term receivables of customers |
|
|
15,274 | 18,804 | 18,788 | 21,048 | 20,780 |
| 2. Prepayments to suppliers |
|
|
497 | 3,201 | 1,435 | 587 | 148 |
| 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 |
|
|
9,446 | 10,122 | 9,202 | 9,302 | 4,388 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | -55 | -283 |
| IV. Inventories |
|
|
24,409 | 25,026 | 28,157 | 22,661 | 16,085 |
| 1. Inventories |
|
|
24,409 | 25,026 | 28,157 | 22,661 | 18,161 |
| 2. Provision for decline in value of inventories |
|
|
| | | | -2,077 |
| V. Other current assets |
|
|
112 | 387 | 402 | 796 | 885 |
| 1. Short-term prepaid expenses |
|
|
| 113 | | 67 | 23 |
| 2. Deductible VAT |
|
|
| 264 | 402 | 37 | 33 |
| 3. Taxes and the State Receivables |
|
|
112 | 10 | | 693 | 830 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
18,616 | 19,038 | 19,584 | 14,032 | 13,199 |
| 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 |
|
|
17,685 | 18,752 | 18,378 | 13,902 | 13,189 |
| 1. Tangible fixed assets |
|
|
17,615 | 18,681 | 18,308 | 13,832 | 13,119 |
| - Cost |
|
|
86,970 | 89,091 | 88,100 | 88,788 | 90,351 |
| - Accumulated depreciation |
|
|
-69,355 | -70,410 | -69,792 | -74,956 | -77,232 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
70 | 70 | 70 | 70 | 70 |
| - Cost |
|
|
186 | 186 | 186 | 186 | 186 |
| - Accumulated depreciation |
|
|
-116 | -116 | -116 | -116 | -116 |
| 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 |
|
|
930 | 286 | 1,206 | 130 | 9 |
| 1. Long-term prepaid expenses |
|
|
930 | 286 | 1,206 | 130 | 9 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
76,403 | 80,449 | 79,496 | 76,063 | 62,750 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
13,722 | 17,685 | 16,568 | 16,750 | 13,426 |
| I. Current liabilities |
|
|
12,792 | 16,793 | 15,709 | 15,840 | 12,690 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,375 | 1,725 | 2,345 | 875 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
8,371 | 11,043 | 9,348 | 10,867 | 10,290 |
| 4. Advances from customers |
|
|
1,110 | 1,536 | 1,930 | 824 | 227 |
| 5. Taxes and other payables to the State Budget |
|
|
27 | 255 | 49 | 314 | 314 |
| 6. Payables to employees |
|
|
327 | 703 | 377 | 1,204 | 668 |
| 7. Short-term accrued expenses |
|
|
28 | 100 | 109 | 76 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,367 | 1,245 | 1,365 | 1,493 | 1,004 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
186 | 186 | 186 | 186 | 186 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
930 | 892 | 859 | 910 | 736 |
| 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 |
|
|
930 | 892 | 859 | 910 | 736 |
| 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 |
|
|
62,682 | 62,764 | 62,928 | 59,313 | 49,324 |
| I. ShareHolder's equity |
|
|
62,682 | 62,764 | 62,928 | 59,313 | 49,324 |
| 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
| 2. Share capital surplus |
|
|
15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
7,393 | 7,393 | 7,393 | 7,393 | 4,017 |
| 5. Treasury shares |
|
|
-1,100 | -1,100 | -1,100 | -1,100 | -1,100 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
1,396 | 1,396 | 1,396 | 1,396 | 1,396 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-7 | 75 | 239 | -3,376 | -9,988 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
133 | | 75 | -2,544 | |
| - Profit after tax undistributed this period |
|
|
-141 | 75 | 164 | -832 | -9,988 |
| 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 |
|
|
76,403 | 80,449 | 79,496 | 76,063 | 62,750 |
There is no report.
|
|