|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
54,238 | 48,138 | 49,645 | 47,942 | 46,392 |
| I. Cash and cash equivalents |
|
|
2,995 | 1,056 | 2,610 | 3,539 | 5,162 |
| 1. Cash |
|
|
2,995 | 1,056 | 2,610 | 3,539 | 5,162 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
233 | 300 | 860 | 370 | 540 |
| 1. Trading securities |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
| 2. Provision for diminution in value of trading securities |
|
|
-767 | -700 | -140 | -630 | -460 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
41,473 | 40,388 | 39,450 | 38,612 | 35,440 |
| 1. Short-term receivables of customers |
|
|
54,400 | 53,673 | 52,091 | 52,462 | 49,265 |
| 2. Prepayments to suppliers |
|
|
757 | 359 | 670 | 438 | 435 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,100 | 1,100 | 1,100 | | |
| 6. Other short-term receivables |
|
|
2,188 | 2,227 | 2,560 | 2,684 | 2,334 |
| 7. Provision for doubtful short-term receivables |
|
|
-16,972 | -16,972 | -16,972 | -16,972 | -16,594 |
| IV. Inventories |
|
|
9,312 | 5,981 | 6,524 | 5,046 | 4,891 |
| 1. Inventories |
|
|
9,312 | 5,981 | 6,540 | 5,062 | 4,906 |
| 2. Provision for decline in value of inventories |
|
|
| | -16 | -16 | -16 |
| V. Other current assets |
|
|
225 | 413 | 201 | 375 | 359 |
| 1. Short-term prepaid expenses |
|
|
225 | 398 | 194 | 284 | 93 |
| 2. Deductible VAT |
|
|
| 14 | | 3 | 111 |
| 3. Taxes and the State Receivables |
|
|
| | 7 | 89 | 155 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,127 | 10,750 | 9,456 | 8,441 | 7,300 |
| I. Long-term receivables |
|
|
195 | 195 | 195 | 195 | 195 |
| 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 |
|
|
195 | 195 | 195 | 195 | 195 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,931 | 3,493 | 3,876 | 4,223 | 3,655 |
| 1. Tangible fixed assets |
|
|
3,931 | 3,493 | 3,876 | 4,223 | 3,655 |
| - Cost |
|
|
75,946 | 75,934 | 76,679 | 77,641 | 77,834 |
| - Accumulated depreciation |
|
|
-72,015 | -72,441 | -72,803 | -73,418 | -74,179 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
277 | | 4 | 660 | 618 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
277 | | 4 | 660 | 618 |
| 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 |
|
|
6,723 | 7,061 | 5,380 | 3,363 | 2,832 |
| 1. Long-term prepaid expenses |
|
|
1,633 | 2,826 | 2,043 | 872 | 1,129 |
| 2. Deferred income tax assets |
|
|
5,090 | 4,235 | 3,337 | 2,490 | 1,703 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
65,365 | 58,887 | 59,101 | 56,384 | 53,692 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
70,751 | 66,314 | 66,638 | 66,439 | 66,884 |
| I. Current liabilities |
|
|
70,273 | 66,233 | 66,571 | 66,372 | 66,847 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
46,100 | 46,100 | 45,700 | 43,100 | 40,436 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
12,766 | 11,696 | 10,824 | 10,989 | 11,439 |
| 4. Advances from customers |
|
|
25 | 25 | 25 | 24 | 24 |
| 5. Taxes and other payables to the State Budget |
|
|
311 | 472 | 449 | 364 | 368 |
| 6. Payables to employees |
|
|
633 | 625 | 509 | 572 | 539 |
| 7. Short-term accrued expenses |
|
|
11,338 | 8,128 | 9,683 | 11,713 | 14,520 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
944 | 1,032 | 1,226 | 1,455 | 1,364 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-1,844 | -1,844 | -1,844 | -1,844 | -1,844 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
478 | 81 | 67 | 67 | 37 |
| 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 |
|
|
51 | 81 | 67 | 67 | 37 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
427 | | | | |
| 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 |
|
|
-5,386 | -7,427 | -7,537 | -10,055 | -13,192 |
| I. ShareHolder's equity |
|
|
-5,386 | -7,427 | -7,537 | -10,055 | -13,192 |
| 1. Owner's investment capital |
|
|
45,000 | 45,000 | 45,000 | 45,000 | 45,000 |
| 2. Share capital surplus |
|
|
-7 | -7 | -7 | -7 | -7 |
| 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 |
|
|
14,322 | 14,322 | 14,322 | 14,322 | 14,322 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-64,701 | -66,742 | -66,852 | -69,369 | -72,507 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-71,868 | -64,701 | -66,742 | -66,852 | -69,369 |
| - Profit after tax undistributed this period |
|
|
7,167 | -2,041 | -110 | -2,518 | -3,137 |
| 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 |
|
|
65,365 | 58,887 | 59,101 | 56,384 | 53,692 |
There is no report.
|
|