|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,942 | 6,310 | 8,766 | 7,194 | 9,537 |
 | I. Cash and cash equivalents |
|
|
484 | 166 | 942 | 1,032 | 4,590 |
 | 1. Cash |
|
|
484 | 166 | 942 | 1,032 | 4,590 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | 126 | 476 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 126 | 476 | |
 | III. Short-term receivables |
|
|
6,615 | 5,663 | 6,530 | 4,641 | 3,886 |
 | 1. Short-term receivables of customers |
|
|
15,885 | 15,512 | 16,324 | 14,400 | 13,669 |
 | 2. Prepayments to suppliers |
|
|
966 | 922 | 1,033 | 783 | 1,066 |
 | 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 |
|
|
36,026 | 42,594 | 42,726 | 42,811 | 43,072 |
 | 7. Provision for doubtful short-term receivables |
|
|
-46,262 | -53,364 | -53,553 | -53,353 | -53,921 |
 | IV. Inventories |
|
|
29 | 28 | 47 | 38 | 38 |
 | 1. Inventories |
|
|
56 | 55 | 74 | 64 | 64 |
 | 2. Provision for decline in value of inventories |
|
|
-27 | -27 | -27 | -27 | -27 |
 | V. Other current assets |
|
|
814 | 453 | 1,122 | 1,008 | 1,023 |
 | 1. Short-term prepaid expenses |
|
|
404 | 292 | 958 | 725 | 690 |
 | 2. Deductible VAT |
|
|
249 | | | 119 | 168 |
 | 3. Taxes and the State Receivables |
|
|
161 | 161 | 164 | 164 | 165 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
21,177 | 19,492 | 13,606 | 12,878 | 11,812 |
 | I. Long-term receivables |
|
|
414 | 362 | 362 | 332 | 548 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
5,796 | 5,796 | 5,796 | 5,796 | 5,796 |
 | 5. Other long-term receivables |
|
|
414 | 362 | 362 | 332 | 548 |
 | 6. Provision for doubtful long-term receivables |
|
|
-5,796 | -5,796 | -5,796 | -5,796 | -5,796 |
 | II. Fixed assets |
|
|
11,859 | 9,836 | 3,228 | 3,146 | 2,220 |
 | 1. Tangible fixed assets |
|
|
11,819 | 9,836 | 3,228 | 3,146 | 2,220 |
 | - Cost |
|
|
27,335 | 27,335 | 16,146 | 13,520 | 13,427 |
 | - Accumulated depreciation |
|
|
-15,516 | -17,498 | -12,918 | -10,374 | -11,207 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
40 | | | | |
 | - Cost |
|
|
200 | 200 | 200 | 200 | 200 |
 | - Accumulated depreciation |
|
|
-160 | -200 | -200 | -200 | -200 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
8,545 | 8,545 | 8,545 | 8,545 | 8,545 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
8,545 | 8,545 | 8,545 | 8,545 | 8,545 |
 | IV. Long-term financial investments |
|
|
80 | 80 | 80 | 80 | 80 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | 80 | |
 | 3. Other investments in equity instruments |
|
|
80 | 80 | 80 | | 80 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
279 | 669 | 1,392 | 776 | 419 |
 | 1. Long-term prepaid expenses |
|
|
279 | 669 | 1,392 | 776 | 419 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
29,118 | 25,802 | 22,372 | 20,072 | 21,348 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
45,989 | 52,925 | 49,877 | 48,391 | 50,246 |
 | I. Current liabilities |
|
|
44,068 | 52,084 | 48,919 | 47,683 | 48,471 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,282 | 2,753 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,458 | 2,640 | 2,841 | 2,036 | 1,837 |
 | 4. Advances from customers |
|
|
1,712 | 857 | 857 | 864 | 862 |
 | 5. Taxes and other payables to the State Budget |
|
|
15,456 | 22,640 | 21,835 | 21,922 | 21,780 |
 | 6. Payables to employees |
|
|
552 | 856 | 1,092 | 1,588 | 1,961 |
 | 7. Short-term accrued expenses |
|
|
400 | 358 | 247 | 168 | 87 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,697 | 3,482 | 3,583 | 2,431 | 3,926 |
 | 11. Other short-term payables |
|
|
17,510 | 18,497 | 18,464 | 18,674 | 18,018 |
 | 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 |
|
|
1,921 | 841 | 958 | 708 | 1,775 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
10 | | 51 | 29 | 1,063 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,105 | 841 | 907 | 679 | 712 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
806 | | | | |
 | 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 |
|
|
-16,871 | -27,123 | -27,505 | -28,319 | -28,898 |
 | I. ShareHolder's equity |
|
|
-16,871 | -27,123 | -27,505 | -28,319 | -28,898 |
 | 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-96,871 | -107,123 | -107,505 | -108,319 | -108,898 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-93,242 | -96,871 | -107,123 | -107,505 | -108,319 |
 | - Profit after tax undistributed this period |
|
|
-3,629 | -10,253 | -381 | -814 | -579 |
 | 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 |
|
|
29,118 | 25,802 | 22,372 | 20,072 | 21,348 |
There is no report.
|
|