|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
178,006 | 201,161 | 237,688 | 177,350 | 131,721 |
| I. Cash and cash equivalents |
|
|
25,247 | 33,958 | 13,665 | 53,480 | 19,081 |
| 1. Cash |
|
|
23,113 | 31,851 | 13,665 | 47,480 | 19,081 |
| 2. Cash equivalents |
|
|
2,134 | 2,107 | | 6,000 | |
| II. Short-term financial investments |
|
|
26,000 | 19,359 | 53,138 | 29,500 | 48,791 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
26,000 | 19,359 | 53,138 | 29,500 | 48,791 |
| III. Short-term receivables |
|
|
54,087 | 57,550 | 70,877 | 38,447 | 40,187 |
| 1. Short-term receivables of customers |
|
|
60,103 | 53,964 | 57,322 | 53,606 | 52,275 |
| 2. Prepayments to suppliers |
|
|
6,876 | 19,736 | 29,520 | 2,323 | 3,148 |
| 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 |
|
|
9,875 | 7,752 | 7,936 | 7,651 | 7,854 |
| 7. Provision for doubtful short-term receivables |
|
|
-22,767 | -23,901 | -23,901 | -25,133 | -23,090 |
| IV. Inventories |
|
|
70,439 | 85,159 | 94,445 | 53,053 | 20,472 |
| 1. Inventories |
|
|
72,478 | 85,159 | 94,445 | 53,088 | 20,506 |
| 2. Provision for decline in value of inventories |
|
|
-2,038 | | | -35 | -35 |
| V. Other current assets |
|
|
2,233 | 5,134 | 5,563 | 2,871 | 3,190 |
| 1. Short-term prepaid expenses |
|
|
41 | 22 | 45 | | |
| 2. Deductible VAT |
|
|
1,956 | 4,549 | 4,951 | 2,297 | 2,615 |
| 3. Taxes and the State Receivables |
|
|
237 | 563 | 567 | 574 | 575 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
56,299 | 53,112 | 50,697 | 51,060 | 50,651 |
| I. Long-term receivables |
|
|
110 | 110 | 110 | 110 | 108 |
| 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 |
|
|
110 | 110 | 110 | 110 | 108 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
45,001 | 42,215 | 40,389 | 40,909 | 40,107 |
| 1. Tangible fixed assets |
|
|
38,747 | 36,205 | 34,622 | 35,384 | 34,813 |
| - Cost |
|
|
76,599 | 77,000 | 78,547 | 81,934 | 83,543 |
| - Accumulated depreciation |
|
|
-37,851 | -40,795 | -43,925 | -46,550 | -48,730 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
6,254 | 6,010 | 5,767 | 5,524 | 5,294 |
| - Cost |
|
|
10,403 | 10,403 | 10,403 | 10,403 | 10,403 |
| - Accumulated depreciation |
|
|
-4,150 | -4,393 | -4,636 | -4,879 | -5,110 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,140 | 1,140 | 1,140 | 1,140 | 1,140 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,140 | 1,140 | 1,140 | 1,140 | 1,140 |
| IV. Long-term financial investments |
|
|
9,066 | 8,819 | 8,535 | 8,341 | 8,341 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
12,066 | 11,908 | 11,908 | 11,908 | 11,908 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,000 | -3,089 | -3,373 | -3,568 | -3,568 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
982 | 827 | 522 | 560 | 956 |
| 1. Long-term prepaid expenses |
|
|
982 | 827 | 522 | 560 | 956 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
234,305 | 254,272 | 288,385 | 228,410 | 182,372 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
105,324 | 122,820 | 154,483 | 91,924 | 41,317 |
| I. Current liabilities |
|
|
91,801 | 109,296 | 140,959 | 78,400 | 27,793 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,963 | 4,414 | 31,746 | 9,266 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
20,750 | 27,206 | 36,118 | 19,652 | 10,753 |
| 4. Advances from customers |
|
|
45,047 | 58,131 | 53,934 | 32,772 | 2,281 |
| 5. Taxes and other payables to the State Budget |
|
|
8,858 | 3,823 | 721 | 644 | 437 |
| 6. Payables to employees |
|
|
7,650 | 9,494 | 10,338 | 7,958 | 6,503 |
| 7. Short-term accrued expenses |
|
|
| | 54 | 220 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,532 | 6,003 | 7,900 | 7,867 | 7,812 |
| 12. Provision for short term payables |
|
|
| | 147 | | |
| 13. Bonus and welfare fund |
|
|
| 224 | | 20 | 7 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
13,524 | 13,524 | 13,524 | 13,524 | 13,524 |
| 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 |
|
|
10,293 | 10,293 | 10,293 | 10,293 | 10,293 |
| 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 |
|
|
3,231 | 3,231 | 3,231 | 3,231 | 3,231 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
128,980 | 131,453 | 133,902 | 136,486 | 141,055 |
| I. ShareHolder's equity |
|
|
128,980 | 131,453 | 133,902 | 136,486 | 141,055 |
| 1. Owner's investment capital |
|
|
100,303 | 100,303 | 100,303 | 100,303 | 100,303 |
| 2. Share capital surplus |
|
|
31,411 | 31,411 | 31,411 | 31,411 | 31,411 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-2,833 | -2,833 | -2,833 | -2,833 | -2,833 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
12,855 | 12,855 | 12,855 | 12,855 | 12,855 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-12,755 | -10,283 | -7,833 | -5,250 | -680 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-5,546 | -12,755 | -10,283 | -7,833 | -3,819 |
| - Profit after tax undistributed this period |
|
|
-7,209 | 2,472 | 2,449 | 2,584 | 3,139 |
| 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 |
|
|
234,305 | 254,272 | 288,385 | 228,410 | 182,372 |
There is no report.
|
|