|
|
Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
98,453 | 99,064 | 89,939 | 58,075 | 47,052 |
| I. Cash and cash equivalents |
|
|
3,571 | 2,231 | 2,310 | 3,413 | 4,726 |
| 1. Cash |
|
|
3,571 | 2,231 | 2,310 | 3,413 | 4,726 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
18,668 | 22,797 | 32,711 | 24,396 | 16,930 |
| 1. Short-term receivables of customers |
|
|
9,785 | 8,280 | 18,521 | 14,872 | 7,736 |
| 2. Prepayments to suppliers |
|
|
189 | 1,925 | 202 | 282 | 277 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
10,500 | 10,500 | 10,500 | 10,500 | 10,500 |
| 6. Other short-term receivables |
|
|
1,223 | 5,085 | 6,479 | 2,955 | 2,290 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,030 | -2,992 | -2,992 | -4,213 | -3,873 |
| IV. Inventories |
|
|
74,625 | 72,795 | 54,808 | 30,047 | 25,032 |
| 1. Inventories |
|
|
74,625 | 72,795 | 54,808 | 30,047 | 25,032 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,589 | 1,241 | 109 | 219 | 364 |
| 1. Short-term prepaid expenses |
|
|
70 | 73 | 78 | 138 | 28 |
| 2. Deductible VAT |
|
|
94 | 80 | | 50 | 122 |
| 3. Taxes and the State Receivables |
|
|
1,424 | 1,088 | 31 | 31 | 214 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
39,334 | 38,563 | 37,881 | 36,897 | 32,271 |
| I. Long-term receivables |
|
|
8,236 | 8,236 | 8,243 | 8,243 | 5,993 |
| 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 |
|
|
8,236 | 8,236 | 8,243 | 8,243 | 5,993 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
12,479 | 11,922 | 11,366 | 10,829 | 8,887 |
| 1. Tangible fixed assets |
|
|
11,359 | 10,846 | 10,333 | 9,839 | 8,887 |
| - Cost |
|
|
54,915 | 54,915 | 54,915 | 54,915 | 49,508 |
| - Accumulated depreciation |
|
|
-43,556 | -44,069 | -44,582 | -45,076 | -40,620 |
| 2. Fixed assets of financial leasing |
|
|
1,120 | 1,076 | 1,033 | 990 | |
| - Cost |
|
|
1,730 | 1,730 | 1,730 | 1,730 | |
| - Accumulated depreciation |
|
|
-610 | -654 | -697 | -740 | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
95 | | 95 | 95 | 95 |
| - Accumulated depreciation |
|
|
-95 | | -95 | -95 | -95 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
11 | 11 | 11 | 11 | 11 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
11 | 11 | 11 | 11 | 11 |
| IV. Long-term financial investments |
|
|
485 | 485 | 485 | 240 | 310 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-715 | -715 | -715 | -960 | -890 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
18,123 | 17,908 | 17,776 | 17,574 | 17,070 |
| 1. Long-term prepaid expenses |
|
|
18,123 | 17,908 | 17,776 | 17,574 | 17,070 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
137,786 | 137,627 | 127,820 | 94,973 | 79,324 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
118,075 | 119,853 | 115,379 | 111,255 | 50,427 |
| I. Current liabilities |
|
|
117,801 | 119,579 | 115,105 | 111,178 | 50,427 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
77,764 | 64,604 | 59,475 | 61,031 | 6,313 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
380 | 746 | 1,871 | 1,083 | 1,092 |
| 4. Advances from customers |
|
|
31,818 | 46,169 | 37,246 | 38,354 | 36,670 |
| 5. Taxes and other payables to the State Budget |
|
|
691 | 426 | 8,536 | 1,824 | 1,188 |
| 6. Payables to employees |
|
|
336 | 390 | 661 | 486 | 627 |
| 7. Short-term accrued expenses |
|
|
1,229 | 1,420 | 2,290 | 449 | 1,424 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,255 | 5,536 | 4,737 | 7,663 | 2,825 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
327 | 288 | 288 | 288 | 288 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
274 | 274 | 274 | 76 | |
| 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 |
|
|
274 | 274 | 274 | 76 | |
| 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 |
|
|
19,711 | 17,774 | 12,441 | -16,282 | 28,897 |
| I. ShareHolder's equity |
|
|
19,711 | 17,774 | 12,441 | -16,282 | 28,897 |
| 1. Owner's investment capital |
|
|
50,600 | 50,600 | 50,600 | 50,600 | 101,200 |
| 2. Share capital surplus |
|
|
| | | | -70 |
| 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 |
|
|
-30,894 | -32,831 | -38,164 | -66,882 | -72,233 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-27,116 | -27,116 | -27,116 | -62,882 | -62,882 |
| - Profit after tax undistributed this period |
|
|
-3,777 | -5,715 | -11,048 | -4,000 | -9,351 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
5 | 5 | 5 | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
137,786 | 137,627 | 127,820 | 94,973 | 79,324 |
There is no report.
|
|