|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
60,112 | 53,252 | 58,721 | 49,930 | 67,572 |
 | I. Cash and cash equivalents |
|
|
25,212 | 4,513 | 3,833 | 3,703 | 4,245 |
 | 1. Cash |
|
|
4,531 | 513 | 1,333 | 3,703 | 4,245 |
 | 2. Cash equivalents |
|
|
20,681 | 4,000 | 2,500 | | |
 | II. Short-term financial investments |
|
|
| 500 | 500 | 500 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 500 | 500 | 500 | |
 | III. Short-term receivables |
|
|
18,267 | 40,127 | 48,370 | 36,547 | 58,847 |
 | 1. Short-term receivables of customers |
|
|
25,363 | 31,289 | 38,207 | 26,491 | 47,706 |
 | 2. Prepayments to suppliers |
|
|
1,898 | 18,834 | 18,823 | 18,975 | 19,023 |
 | 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 |
|
|
25,457 | 23,281 | 24,278 | 24,019 | 22,627 |
 | 7. Provision for doubtful short-term receivables |
|
|
-34,451 | -33,276 | -32,939 | -32,939 | -30,509 |
 | IV. Inventories |
|
|
16,615 | 8,085 | 5,496 | 8,647 | 3,913 |
 | 1. Inventories |
|
|
23,931 | 15,401 | 12,812 | 15,963 | 11,229 |
 | 2. Provision for decline in value of inventories |
|
|
-7,316 | -7,316 | -7,316 | -7,316 | -7,316 |
 | V. Other current assets |
|
|
17 | 27 | 523 | 533 | 566 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
17 | 27 | 280 | 289 | 322 |
 | 3. Taxes and the State Receivables |
|
|
| | 243 | 244 | 244 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,306 | 5,950 | 4,940 | 4,139 | 3,547 |
 | I. Long-term receivables |
|
|
22 | 10 | 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 |
|
|
22 | 10 | 10 | 10 | 10 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,793 | 4,550 | 4,176 | 3,802 | 3,428 |
 | 1. Tangible fixed assets |
|
|
4,793 | 4,550 | 4,176 | 3,802 | 3,428 |
 | - Cost |
|
|
17,678 | 17,798 | 16,701 | 16,701 | 16,701 |
 | - Accumulated depreciation |
|
|
-12,885 | -13,248 | -12,524 | -12,898 | -13,272 |
 | 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 |
|
|
1,491 | 1,182 | 753 | 326 | 108 |
 | 1. Long-term prepaid expenses |
|
|
1,491 | 1,182 | 753 | 326 | 108 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
66,417 | 59,202 | 63,661 | 54,068 | 71,119 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
39,976 | 32,706 | 37,065 | 29,405 | 45,850 |
 | I. Current liabilities |
|
|
39,803 | 32,587 | 36,935 | 29,274 | 45,739 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 300 | 3,065 | 3,112 | 10,682 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,956 | 11,318 | 12,536 | 4,778 | 9,276 |
 | 4. Advances from customers |
|
|
13,105 | 2,910 | 2,794 | 4,061 | 2,199 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,189 | 1,805 | 1,746 | 1,006 | 1,890 |
 | 6. Payables to employees |
|
|
3,644 | 3,334 | 3,572 | 3,204 | 4,237 |
 | 7. Short-term accrued expenses |
|
|
2,154 | 1,654 | 1,803 | 1,751 | 1,949 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
368 | 407 | 357 | 357 | 201 |
 | 11. Other short-term payables |
|
|
13,345 | 10,816 | 11,018 | 10,962 | 15,262 |
 | 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 |
|
|
172 | 118 | 131 | 131 | 110 |
 | 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 |
|
|
172 | 118 | 131 | 131 | 110 |
 | 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 |
|
|
26,441 | 26,496 | 26,595 | 24,663 | 25,269 |
 | I. ShareHolder's equity |
|
|
26,441 | 26,496 | 26,595 | 24,663 | 25,269 |
 | 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 | 13 | 13 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
13 | 13 | 13 | 13 | 13 |
 | 11. After tax undistributed profit |
|
|
-27,770 | -27,715 | -27,657 | -25,388 | -24,781 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-9,938 | -27,770 | -27,715 | -23,471 | -25,408 |
 | - Profit after tax undistributed this period |
|
|
-17,832 | 55 | 59 | -1,917 | 627 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | 41 | 25 | 23 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
66,417 | 59,202 | 63,661 | 54,068 | 71,119 |
There is no report.
|
|