|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
209,940 | 209,934 | 170,911 | 103,688 | 90,208 |
| I. Cash and cash equivalents |
|
|
194 | 195 | 802 | 48 | 89 |
| 1. Cash |
|
|
194 | 195 | 802 | 48 | 89 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
3,000 | 2,000 | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,000 | 2,000 | | | |
| III. Short-term receivables |
|
|
81,026 | 115,810 | 88,741 | 42,419 | 28,998 |
| 1. Short-term receivables of customers |
|
|
63,703 | 90,915 | 62,812 | 27,447 | 19,756 |
| 2. Prepayments to suppliers |
|
|
18,045 | 25,930 | 27,718 | 25,031 | 23,988 |
| 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 |
|
|
405 | 2,134 | 2,181 | 2,087 | 2,049 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,127 | -3,168 | -3,969 | -12,146 | -16,794 |
| IV. Inventories |
|
|
124,077 | 90,998 | 81,063 | 60,766 | 60,766 |
| 1. Inventories |
|
|
124,077 | 90,998 | 81,063 | 60,766 | 60,766 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,643 | 931 | 305 | 456 | 355 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
1,643 | 930 | 303 | 454 | 353 |
| 3. Taxes and the State Receivables |
|
|
| 2 | 2 | 2 | 2 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
37,973 | 37,659 | 36,836 | 3,166 | 1,608 |
| I. Long-term receivables |
|
|
4,520 | 2,606 | 2,606 | | |
| 1. Long-term customer's receivables |
|
|
4,520 | 2,492 | 2,492 | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| 114 | 114 | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,378 | 3,467 | 2,658 | 2,063 | 1,608 |
| 1. Tangible fixed assets |
|
|
1,378 | 1,442 | 929 | 2,063 | 1,608 |
| - Cost |
|
|
35,451 | 35,086 | 32,987 | 35,062 | 32,941 |
| - Accumulated depreciation |
|
|
-34,073 | -33,643 | -32,058 | -32,998 | -31,333 |
| 2. Fixed assets of financial leasing |
|
|
| 2,025 | 1,729 | | |
| - Cost |
|
|
| 2,074 | 2,074 | | |
| - Accumulated depreciation |
|
|
| -49 | -346 | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
226 | 226 | 226 | 226 | 226 |
| - Accumulated depreciation |
|
|
-226 | -226 | -226 | -226 | -226 |
| 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 |
|
|
32,059 | 31,567 | 31,567 | 1,102 | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
38,100 | 38,100 | 38,100 | 7,200 | 7,200 |
| 3. Other investments in equity instruments |
|
|
1,250 | 1,250 | 1,250 | 1,250 | 1,250 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-7,290 | -7,783 | -7,783 | -7,348 | -8,450 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
15 | 18 | 5 | | |
| 1. Long-term prepaid expenses |
|
|
15 | 18 | 5 | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
247,912 | 247,592 | 207,748 | 106,854 | 91,816 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
183,231 | 188,906 | 149,308 | 96,809 | 82,692 |
| I. Current liabilities |
|
|
168,746 | 173,255 | 138,425 | 88,093 | 58,318 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
93,473 | 78,955 | 77,028 | 50,579 | 28,792 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
48,358 | 58,901 | 38,901 | 20,487 | 19,517 |
| 4. Advances from customers |
|
|
10,206 | 14,522 | 6,313 | 4,087 | 3,270 |
| 5. Taxes and other payables to the State Budget |
|
|
8,975 | 8,790 | 5,959 | 359 | 109 |
| 6. Payables to employees |
|
|
881 | 1,518 | | | 428 |
| 7. Short-term accrued expenses |
|
|
183 | 3,127 | 4,919 | 7,440 | 1,393 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,455 | 4,227 | 2,090 | 1,927 | 1,593 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3,215 | 3,215 | 3,215 | 3,215 | 3,215 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,485 | 15,651 | 10,883 | 8,716 | 24,374 |
| 1. Long-term payables to sellers |
|
|
11,783 | 11,783 | 7,623 | 5,824 | 3,846 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
2,202 | 2,202 | 2,202 | 2,202 | 912 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
500 | 1,666 | 1,058 | 691 | 19,617 |
| 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 |
|
|
64,682 | 58,686 | 58,439 | 10,045 | 9,124 |
| I. ShareHolder's equity |
|
|
64,682 | 58,686 | 58,439 | 10,045 | 9,124 |
| 1. Owner's investment capital |
|
|
31,154 | 31,154 | 31,154 | 31,154 | 31,154 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
8,036 | 8,036 | 8,036 | 8,036 | 8,036 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
17,976 | 17,976 | 17,976 | 17,976 | 17,976 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,515 | 1,520 | 1,273 | -47,122 | -48,042 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,447 | 7,515 | 1,520 | 1,273 | -47,805 |
| - Profit after tax undistributed this period |
|
|
1,068 | -5,996 | -247 | -48,395 | -237 |
| 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 |
|
|
247,912 | 247,592 | 207,748 | 106,854 | 91,816 |
There is no report.
|
|