|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
172,421 | 60,864 | 78,068 | 113,261 | 107,460 |
| I. Cash and cash equivalents |
|
|
7,480 | 6,626 | 5,772 | 8,650 | 7,686 |
| 1. Cash |
|
|
7,480 | 6,626 | 5,772 | 8,650 | 7,686 |
| 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 |
|
|
42,837 | 24,223 | 23,275 | 78,405 | 72,044 |
| 1. Short-term receivables of customers |
|
|
45,028 | 26,787 | 27,460 | 83,002 | 77,003 |
| 2. Prepayments to suppliers |
|
|
4,243 | 5,772 | 5,243 | 6,056 | 6,321 |
| 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 |
|
|
4,763 | 4,039 | 2,947 | 2,344 | 2,267 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,198 | -12,375 | -12,375 | -12,997 | -13,548 |
| IV. Inventories |
|
|
118,157 | 28,507 | 48,416 | 25,905 | 26,557 |
| 1. Inventories |
|
|
118,157 | 28,507 | 48,416 | 27,003 | 26,717 |
| 2. Provision for decline in value of inventories |
|
|
| | | -1,098 | -160 |
| V. Other current assets |
|
|
3,948 | 1,508 | 604 | 301 | 1,174 |
| 1. Short-term prepaid expenses |
|
|
3,793 | 1,311 | 32 | 32 | 692 |
| 2. Deductible VAT |
|
|
| 155 | 572 | 269 | |
| 3. Taxes and the State Receivables |
|
|
155 | 41 | | | 482 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
98,102 | 90,043 | 79,860 | 70,999 | 59,129 |
| 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 |
|
|
57,996 | 53,993 | 50,431 | 44,746 | 37,487 |
| 1. Tangible fixed assets |
|
|
55,632 | 51,749 | 48,307 | 42,741 | 35,601 |
| - Cost |
|
|
103,363 | 106,147 | 109,953 | 111,227 | 110,836 |
| - Accumulated depreciation |
|
|
-47,731 | -54,399 | -61,646 | -68,486 | -75,235 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,363 | 2,244 | 2,125 | 2,005 | 1,886 |
| - Cost |
|
|
3,171 | 3,171 | 3,171 | 3,171 | 3,171 |
| - Accumulated depreciation |
|
|
-808 | -927 | -1,046 | -1,166 | -1,285 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
26 | 623 | 578 | 32 | 23 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
26 | 623 | 578 | 32 | 23 |
| IV. Long-term financial investments |
|
|
2,528 | 416 | 416 | 416 | 416 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-2,472 | -4,584 | -4,584 | -4,584 | -4,584 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
37,553 | 35,011 | 28,435 | 25,805 | 21,204 |
| 1. Long-term prepaid expenses |
|
|
37,553 | 35,011 | 28,435 | 25,805 | 21,204 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
270,524 | 150,907 | 157,928 | 184,260 | 166,589 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
194,451 | 124,203 | 126,685 | 148,832 | 124,569 |
| I. Current liabilities |
|
|
184,057 | 112,796 | 116,273 | 142,236 | 120,009 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
77,034 | 4,911 | 2,923 | 11,792 | 51,120 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
91,530 | 87,603 | 80,583 | 109,535 | 25,302 |
| 4. Advances from customers |
|
|
1,590 | 457 | 86 | 605 | 6,600 |
| 5. Taxes and other payables to the State Budget |
|
|
11,324 | 9,319 | 25,092 | 8,953 | 21,486 |
| 6. Payables to employees |
|
|
192 | 853 | 4,082 | 5,208 | 8,738 |
| 7. Short-term accrued expenses |
|
|
318 | 931 | 1,544 | 2,492 | 4,456 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 225 | 1,933 | 1,505 |
| 11. Other short-term payables |
|
|
1,228 | 7,967 | 798 | 692 | 725 |
| 12. Provision for short term payables |
|
|
555 | 555 | 780 | 985 | |
| 13. Bonus and welfare fund |
|
|
287 | 201 | 160 | 41 | 77 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
10,394 | 11,407 | 10,412 | 6,596 | 4,560 |
| 1. Long-term payables to sellers |
|
|
8,440 | | 7,440 | 4,940 | 3,940 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| 7,940 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,953 | 3,466 | 2,972 | 1,656 | 620 |
| 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 |
|
|
76,073 | 26,704 | 31,243 | 35,428 | 42,020 |
| I. ShareHolder's equity |
|
|
76,073 | 26,704 | 31,243 | 35,428 | 42,020 |
| 1. Owner's investment capital |
|
|
66,667 | 66,667 | 66,667 | 66,667 | 66,667 |
| 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 |
|
|
7,354 | 6,667 | 6,667 | 6,667 | 6,667 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,052 | -46,630 | -42,091 | -37,905 | -31,314 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,887 | -1,059 | -46,630 | -42,091 | -37,905 |
| - Profit after tax undistributed this period |
|
|
165 | -45,571 | 4,539 | 4,186 | 6,591 |
| 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 |
|
|
270,524 | 150,907 | 157,928 | 184,260 | 166,589 |
There is no report.
|
|