|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
68,699 | 38,062 | 44,140 | 43,310 | 49,490 |
| I. Cash and cash equivalents |
|
|
19,957 | 13,084 | 20,954 | 30,231 | 5,536 |
| 1. Cash |
|
|
19,957 | 13,084 | 20,954 | 10,231 | 3,530 |
| 2. Cash equivalents |
|
|
| | | 20,000 | 2,006 |
| II. Short-term financial investments |
|
|
7,000 | 7,000 | | | 33,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
7,000 | 7,000 | | | 33,000 |
| III. Short-term receivables |
|
|
11,131 | 4,970 | 6,950 | 7,071 | 6,588 |
| 1. Short-term receivables of customers |
|
|
15,313 | 13,097 | 9,674 | 6,465 | 5,558 |
| 2. Prepayments to suppliers |
|
|
88,202 | 85,177 | 83,569 | 82,405 | 81,349 |
| 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 |
|
|
4,264 | 2,956 | 2,570 | 2,878 | 3,129 |
| 7. Provision for doubtful short-term receivables |
|
|
-96,648 | -96,260 | -88,863 | -84,677 | -83,449 |
| IV. Inventories |
|
|
26,139 | 8,864 | 12,488 | 1,924 | 699 |
| 1. Inventories |
|
|
28,461 | 11,185 | 12,488 | 1,924 | 699 |
| 2. Provision for decline in value of inventories |
|
|
-2,321 | -2,321 | | | |
| V. Other current assets |
|
|
4,472 | 4,143 | 3,749 | 4,084 | 3,667 |
| 1. Short-term prepaid expenses |
|
|
904 | 799 | 507 | 878 | 461 |
| 2. Deductible VAT |
|
|
2,550 | 2,555 | 2,508 | 2,498 | 2,498 |
| 3. Taxes and the State Receivables |
|
|
1,018 | 790 | 735 | 708 | 708 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
99,928 | 97,435 | 82,819 | 82,725 | 79,903 |
| 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 |
|
|
86,021 | 82,421 | 78,509 | 75,291 | 72,131 |
| 1. Tangible fixed assets |
|
|
86,021 | 82,421 | 78,509 | 75,291 | 72,131 |
| - Cost |
|
|
116,840 | 116,874 | 116,644 | 115,975 | 118,495 |
| - Accumulated depreciation |
|
|
-30,819 | -34,453 | -38,135 | -40,684 | -46,363 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
1,902 | 1,727 | 1,552 | 1,377 | 917 |
| - Cost |
|
|
5,891 | 5,891 | 5,891 | 5,891 | 3,911 |
| - Accumulated depreciation |
|
|
-3,989 | -4,164 | -4,339 | -4,514 | -2,994 |
| IV. Long-term assets in progress |
|
|
9,520 | 9,520 | 880 | 4,393 | 4,456 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
9,520 | 9,520 | 880 | 4,393 | 4,456 |
| 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 |
|
|
2,485 | 3,767 | 1,878 | 1,664 | 2,399 |
| 1. Long-term prepaid expenses |
|
|
2,315 | 3,191 | 1,303 | 1,089 | 2,399 |
| 2. Deferred income tax assets |
|
|
170 | 575 | 575 | 575 | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
168,627 | 135,497 | 126,960 | 126,035 | 129,394 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
113,575 | 79,060 | 62,077 | 40,874 | 25,625 |
| I. Current liabilities |
|
|
78,280 | 45,756 | 47,263 | 28,539 | 17,986 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
44,813 | 21,351 | 28,840 | 9,056 | 5,616 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,972 | 4,371 | 3,159 | 3,698 | 3,797 |
| 4. Advances from customers |
|
|
8,044 | 2,491 | 1,429 | 2,177 | |
| 5. Taxes and other payables to the State Budget |
|
|
1,103 | 731 | 1,017 | 731 | 529 |
| 6. Payables to employees |
|
|
2,907 | 2,446 | 600 | 2,053 | 1,396 |
| 7. Short-term accrued expenses |
|
|
1,366 | 3,266 | 3,528 | 4,215 | 681 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
45 | 60 | 64 | | |
| 11. Other short-term payables |
|
|
14,027 | 10,855 | 8,620 | 6,603 | 5,962 |
| 12. Provision for short term payables |
|
|
| 180 | | | |
| 13. Bonus and welfare fund |
|
|
3 | 6 | 6 | 6 | 6 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
35,294 | 33,303 | 14,814 | 12,334 | 7,639 |
| 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 |
|
|
4,616 | 7,368 | 1,978 | 5,114 | 6,035 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
30,574 | 25,891 | 12,836 | 7,220 | 1,604 |
| 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 |
|
|
105 | 45 | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
55,052 | 56,438 | 64,882 | 85,161 | 103,768 |
| I. ShareHolder's equity |
|
|
55,009 | 56,394 | 64,839 | 85,118 | 103,725 |
| 1. Owner's investment capital |
|
|
90,000 | 90,000 | 90,000 | 90,000 | 90,000 |
| 2. Share capital surplus |
|
|
17,451 | 17,451 | 17,451 | 17,451 | 17,451 |
| 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 |
|
|
7,207 | 7,207 | 7,207 | 7,207 | 7,207 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
204 | 204 | 204 | 21 | 21 |
| 11. After tax undistributed profit |
|
|
-55,767 | -53,870 | -46,225 | -25,736 | -7,128 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-71,815 | -56,393 | -54,220 | -46,575 | -31,317 |
| - Profit after tax undistributed this period |
|
|
16,049 | 2,524 | 7,995 | 20,839 | 24,189 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
-4,086 | -4,598 | -3,798 | -3,825 | -3,825 |
| II. Funding resources and other funds |
|
|
43 | 43 | 43 | 43 | 43 |
| 1. Funding resources |
|
|
43 | 43 | 43 | 43 | 43 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
168,627 | 135,497 | 126,960 | 126,035 | 129,394 |
There is no report.
|
|