|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
40,336 | 34,631 | 28,027 | 45,402 | 36,639 |
| I. Cash and cash equivalents |
|
|
2,509 | 3,592 | 2,841 | 4,765 | 8,068 |
| 1. Cash |
|
|
2,509 | 3,592 | 2,841 | 4,765 | 8,068 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
4,938 | | | | |
| 1. Trading securities |
|
|
16,202 | | | | |
| 2. Provision for diminution in value of trading securities |
|
|
-11,264 | | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
29,508 | 27,467 | 21,363 | 36,464 | 25,076 |
| 1. Short-term receivables of customers |
|
|
39,611 | 38,636 | 40,596 | 40,450 | 41,220 |
| 2. Prepayments to suppliers |
|
|
1,718 | 1,711 | 1,147 | 1,320 | 1,412 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
750 | 360 | 5,764 | 17,174 | 6,772 |
| 6. Other short-term receivables |
|
|
28,257 | 27,888 | 15,044 | 18,708 | 16,862 |
| 7. Provision for doubtful short-term receivables |
|
|
-40,829 | -41,129 | -41,189 | -41,189 | -41,189 |
| IV. Inventories |
|
|
349 | 305 | 438 | 831 | 215 |
| 1. Inventories |
|
|
349 | 305 | 438 | 831 | 215 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
3,033 | 3,268 | 3,385 | 3,343 | 3,279 |
| 1. Short-term prepaid expenses |
|
|
207 | 432 | 530 | 438 | 313 |
| 2. Deductible VAT |
|
|
1,135 | 1,155 | 1,200 | 1,241 | 1,302 |
| 3. Taxes and the State Receivables |
|
|
1,681 | 1,672 | 1,655 | 1,655 | 1,655 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
9 | 9 | | 9 | 9 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
27,532 | 29,254 | 26,870 | 13,206 | 24,078 |
| I. Long-term receivables |
|
|
13,602 | 13,664 | 13,601 | 2,401 | 13,700 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| 63 | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
11,200 | 11,200 | 11,200 | | 11,000 |
| 5. Other long-term receivables |
|
|
2,402 | 2,401 | 2,401 | 2,401 | 2,700 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
129 | 131 | 116 | 114 | 107 |
| 1. Tangible fixed assets |
|
|
129 | 131 | 116 | 114 | 107 |
| - Cost |
|
|
2,704 | 2,660 | 2,680 | 2,741 | 2,740 |
| - Accumulated depreciation |
|
|
-2,575 | -2,529 | -2,564 | -2,628 | -2,633 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
1,316 | 1,298 | 1,302 | 1,338 | 1,337 |
| - Accumulated depreciation |
|
|
-1,316 | -1,298 | -1,302 | -1,338 | -1,337 |
| 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 |
|
|
5 | 1,357 | 1,300 | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 1,357 | 1,300 | | |
| 3. Other investments in equity instruments |
|
|
5 | | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,609 | 1,216 | 910 | 140 | 183 |
| 1. Long-term prepaid expenses |
|
|
1,609 | 1,216 | 910 | 140 | 183 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
12,187 | 12,885 | 10,943 | 10,552 | 10,087 |
| TOTAL ASSETS |
|
|
67,868 | 63,886 | 54,897 | 58,608 | 60,716 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
39,278 | 39,202 | 31,656 | 27,125 | 24,235 |
| I. Current liabilities |
|
|
39,278 | 39,202 | 31,306 | 26,775 | 23,885 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
11,919 | 11,656 | 11,188 | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,992 | 1,728 | 1,109 | 149 | 221 |
| 4. Advances from customers |
|
|
78 | 78 | 154 | 83 | 37 |
| 5. Taxes and other payables to the State Budget |
|
|
1,231 | 1,392 | 1,374 | 1,335 | 1,548 |
| 6. Payables to employees |
|
|
1,535 | 1,570 | 1,674 | 1,559 | 1,270 |
| 7. Short-term accrued expenses |
|
|
1,101 | 853 | 1,068 | 721 | 738 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
3 | | | | |
| 11. Other short-term payables |
|
|
21,418 | 21,924 | 14,739 | 22,929 | 20,071 |
| 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 |
|
|
| | 350 | 350 | 350 |
| 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 |
|
|
| | 350 | 350 | 350 |
| 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 |
|
|
28,590 | 24,684 | 23,241 | 31,483 | 36,481 |
| I. ShareHolder's equity |
|
|
28,590 | 24,684 | 23,241 | 31,483 | 36,481 |
| 1. Owner's investment capital |
|
|
92,418 | 92,418 | 92,418 | 92,418 | 92,418 |
| 2. Share capital surplus |
|
|
1,841 | 1,841 | 1,841 | 1,841 | 1,841 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-3,978 | -3,574 | -3,549 | -3,308 | -3,312 |
| 8. Investment and development funds |
|
|
1,706 | 1,706 | 1,706 | 1,706 | 1,706 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-67,597 | -69,797 | -71,363 | -66,003 | -64,711 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-61,593 | -69,826 | -69,826 | -70,953 | -66,754 |
| - Profit after tax undistributed this period |
|
|
-6,004 | 29 | -1,537 | 4,950 | 2,043 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
4,200 | 2,090 | 2,189 | 4,829 | 8,539 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
67,868 | 63,886 | 54,897 | 58,608 | 60,716 |
There is no report.
|
|