|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
70,729 | 60,112 | 53,252 | 58,721 | 49,930 |
| I. Cash and cash equivalents |
|
|
12,551 | 25,212 | 4,513 | 3,833 | 3,703 |
| 1. Cash |
|
|
3,751 | 4,531 | 513 | 1,333 | 3,703 |
| 2. Cash equivalents |
|
|
8,800 | 20,681 | 4,000 | 2,500 | |
| II. Short-term financial investments |
|
|
500 | | 500 | 500 | 500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
500 | | 500 | 500 | 500 |
| III. Short-term receivables |
|
|
50,158 | 18,267 | 40,127 | 48,370 | 36,547 |
| 1. Short-term receivables of customers |
|
|
39,031 | 25,363 | 31,289 | 38,207 | 26,491 |
| 2. Prepayments to suppliers |
|
|
1,906 | 1,898 | 18,834 | 18,823 | 18,975 |
| 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 |
|
|
26,169 | 25,457 | 23,281 | 24,278 | 24,019 |
| 7. Provision for doubtful short-term receivables |
|
|
-16,947 | -34,451 | -33,276 | -32,939 | -32,939 |
| IV. Inventories |
|
|
7,505 | 16,615 | 8,085 | 5,496 | 8,647 |
| 1. Inventories |
|
|
14,618 | 23,931 | 15,401 | 12,812 | 15,963 |
| 2. Provision for decline in value of inventories |
|
|
-7,113 | -7,316 | -7,316 | -7,316 | -7,316 |
| V. Other current assets |
|
|
14 | 17 | 27 | 523 | 533 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
14 | 17 | 27 | 280 | 289 |
| 3. Taxes and the State Receivables |
|
|
| | | 243 | 244 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,599 | 6,306 | 5,950 | 4,940 | 4,139 |
| I. Long-term receivables |
|
|
10 | 22 | 10 | 10 | 10 |
| 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 |
|
|
10 | 22 | 10 | 10 | 10 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
5,152 | 4,793 | 4,550 | 4,176 | 3,802 |
| 1. Tangible fixed assets |
|
|
5,152 | 4,793 | 4,550 | 4,176 | 3,802 |
| - Cost |
|
|
18,878 | 17,678 | 17,798 | 16,701 | 16,701 |
| - Accumulated depreciation |
|
|
-13,727 | -12,885 | -13,248 | -12,524 | -12,898 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
125 | 125 | 125 | 125 | 125 |
| - Accumulated depreciation |
|
|
-125 | -125 | -125 | -125 | -125 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 207 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 207 | | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | 4,000 | |
| 3. Other investments in equity instruments |
|
|
4,000 | 4,000 | 4,000 | | 4,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-4,000 | -4,000 | -4,000 | -4,000 | -4,000 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
438 | 1,491 | 1,182 | 753 | 326 |
| 1. Long-term prepaid expenses |
|
|
438 | 1,491 | 1,182 | 753 | 326 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
76,328 | 66,417 | 59,202 | 63,661 | 54,068 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
32,054 | 39,976 | 32,706 | 37,065 | 29,405 |
| I. Current liabilities |
|
|
31,950 | 39,803 | 32,587 | 36,935 | 29,274 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | 300 | 3,065 | 3,112 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,821 | 5,956 | 11,318 | 12,536 | 4,778 |
| 4. Advances from customers |
|
|
1,853 | 13,105 | 2,910 | 2,794 | 4,061 |
| 5. Taxes and other payables to the State Budget |
|
|
2,059 | 1,189 | 1,805 | 1,746 | 1,006 |
| 6. Payables to employees |
|
|
4,577 | 3,644 | 3,334 | 3,572 | 3,204 |
| 7. Short-term accrued expenses |
|
|
2,451 | 2,154 | 1,654 | 1,803 | 1,751 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
120 | 368 | 407 | 357 | 357 |
| 11. Other short-term payables |
|
|
16,026 | 13,345 | 10,816 | 11,018 | 10,962 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
43 | 43 | 43 | 43 | 43 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
104 | 172 | 118 | 131 | 131 |
| 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 |
|
|
104 | 172 | 118 | 131 | 131 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 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 |
|
|
44,274 | 26,441 | 26,496 | 26,595 | 24,663 |
| I. ShareHolder's equity |
|
|
44,274 | 26,441 | 26,496 | 26,595 | 24,663 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 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 |
|
|
4,198 | 4,198 | 4,198 | 4,198 | 13 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
13 | 13 | 13 | 13 | 13 |
| 11. After tax undistributed profit |
|
|
-9,938 | -27,770 | -27,715 | -27,657 | -25,388 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-10,939 | -9,938 | -27,770 | -27,715 | -23,471 |
| - Profit after tax undistributed this period |
|
|
1,002 | -17,832 | 55 | 59 | -1,917 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | 41 | 25 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
76,328 | 66,417 | 59,202 | 63,661 | 54,068 |
There is no report.
|
|