|
|
Q4 2020 | Q1 2021 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,039 | 30,963 | 45,335 | 56,560 | 59,150 |
| I. Cash and cash equivalents |
|
|
602 | 6,063 | 666 | 507 | 1,454 |
| 1. Cash |
|
|
602 | 6,063 | 666 | 507 | 1,454 |
| 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 |
|
|
9,446 | 5,253 | 17,990 | 30,887 | 32,585 |
| 1. Short-term receivables of customers |
|
|
4,830 | 5,318 | 12,651 | 21,876 | 27,978 |
| 2. Prepayments to suppliers |
|
|
163 | 763 | 3,300 | 6,085 | 2,922 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,250 | 1,250 | 1,250 | 1,250 | |
| 6. Other short-term receivables |
|
|
6,545 | 1,264 | 4,131 | 5,019 | 5,027 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,343 | -3,343 | -3,343 | -3,343 | -3,343 |
| IV. Inventories |
|
|
9,057 | 12,811 | 21,035 | 21,669 | 21,669 |
| 1. Inventories |
|
|
9,866 | 13,620 | 21,845 | 22,478 | 22,478 |
| 2. Provision for decline in value of inventories |
|
|
-809 | -809 | -809 | -809 | -809 |
| V. Other current assets |
|
|
6,934 | 6,836 | 5,644 | 3,497 | 3,443 |
| 1. Short-term prepaid expenses |
|
|
| | | 10 | 10 |
| 2. Deductible VAT |
|
|
6 | 517 | 787 | 35 | |
| 3. Taxes and the State Receivables |
|
|
6,928 | 6,319 | 4,857 | 3,452 | 3,433 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,111 | 2,249 | 806 | 2,031 | 1,205 |
| 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 |
|
|
986 | 986 | 668 | 1,998 | 1,172 |
| 1. Tangible fixed assets |
|
|
986 | 986 | 668 | 1,998 | 1,172 |
| - Cost |
|
|
37,009 | 37,009 | 37,009 | 39,339 | 39,339 |
| - Accumulated depreciation |
|
|
-36,023 | -36,023 | -36,341 | -37,341 | -38,167 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
149 | 149 | 149 | 149 | 149 |
| - Accumulated depreciation |
|
|
-149 | -149 | -149 | -149 | -149 |
| 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 |
|
|
1,125 | 1,263 | 138 | 33 | 33 |
| 1. Long-term prepaid expenses |
|
|
1,125 | 1,263 | 138 | 33 | 33 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
28,150 | 33,212 | 46,141 | 58,591 | 60,355 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
19,803 | 24,265 | 37,562 | 45,142 | 44,207 |
| I. Current liabilities |
|
|
19,803 | 24,265 | 37,562 | 45,142 | 44,207 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 365 | 365 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,794 | 2,856 | 12,004 | 3,785 | 27,869 |
| 4. Advances from customers |
|
|
6,525 | 10,398 | 8,706 | 25,951 | 2,956 |
| 5. Taxes and other payables to the State Budget |
|
|
71 | 327 | | | 227 |
| 6. Payables to employees |
|
|
| | 127 | 78 | 193 |
| 7. Short-term accrued expenses |
|
|
226 | 226 | 226 | 226 | 226 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
10,187 | 10,457 | 16,500 | 14,738 | 12,370 |
| 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 |
|
|
8,347 | 8,947 | 8,579 | 13,450 | 16,148 |
| I. ShareHolder's equity |
|
|
8,347 | 8,947 | 8,579 | 13,450 | 16,148 |
| 1. Owner's investment capital |
|
|
39,246 | 39,246 | 39,246 | 39,246 | 39,246 |
| 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 |
|
|
1,503 | 1,503 | 1,503 | 1,503 | 1,503 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-32,401 | -31,801 | -32,169 | -27,298 | -24,600 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-29,443 | -32,401 | -32,401 | -32,169 | -27,298 |
| - Profit after tax undistributed this period |
|
|
-2,958 | 600 | 232 | 4,871 | 2,699 |
| 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 |
|
|
28,150 | 33,212 | 46,141 | 58,591 | 60,355 |
There is no report.
|
|