|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
625,843 | 807,391 | 110,992 | 45,999 | 59,287 |
| I. Cash and cash equivalents |
|
|
140,783 | 2,283 | 1,957 | 3,018 | 6,686 |
| 1. Cash |
|
|
80,783 | 2,283 | 1,957 | 3,018 | 6,686 |
| 2. Cash equivalents |
|
|
60,000 | | | | |
| II. Short-term financial investments |
|
|
| | | | 750 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 750 |
| III. Short-term receivables |
|
|
41,054 | 332,563 | 95,084 | 30,049 | 41,368 |
| 1. Short-term receivables of customers |
|
|
32,300 | 310,779 | 27,507 | 19,493 | 38,869 |
| 2. Prepayments to suppliers |
|
|
7,605 | 20,986 | 6,691 | 9,427 | 116 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 60,000 | | |
| 6. Other short-term receivables |
|
|
1,194 | 843 | 931 | 1,173 | 2,428 |
| 7. Provision for doubtful short-term receivables |
|
|
-44 | -44 | -44 | -44 | -44 |
| IV. Inventories |
|
|
417,535 | 446,952 | 13,048 | 12,059 | 9,157 |
| 1. Inventories |
|
|
417,535 | 446,952 | 13,048 | 12,059 | 9,157 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
26,471 | 25,593 | 902 | 874 | 1,326 |
| 1. Short-term prepaid expenses |
|
|
1,768 | 2,261 | 424 | 839 | 1,326 |
| 2. Deductible VAT |
|
|
24,703 | 23,259 | 471 | | |
| 3. Taxes and the State Receivables |
|
|
| 72 | 7 | 35 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
27,509 | 153,664 | 185,426 | 214,522 | 211,389 |
| I. Long-term receivables |
|
|
17 | 17 | 178,017 | 190,017 | 190,017 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | 178,000 | 190,000 | 190,000 |
| 5. Other long-term receivables |
|
|
17 | 17 | 17 | 17 | 17 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
20,418 | 141,577 | 1,902 | 1,419 | 3,637 |
| 1. Tangible fixed assets |
|
|
20,418 | 141,577 | 1,902 | 1,419 | 3,637 |
| - Cost |
|
|
70,015 | 158,341 | 2,916 | 2,916 | 4,565 |
| - Accumulated depreciation |
|
|
-49,597 | -16,764 | -1,014 | -1,498 | -928 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
170 | 170 | 170 | 170 | 170 |
| - Accumulated depreciation |
|
|
-170 | -170 | -170 | -170 | -170 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
472 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
472 | | | | |
| 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 |
|
|
6,602 | 12,070 | 5,507 | 23,086 | 17,735 |
| 1. Long-term prepaid expenses |
|
|
6,602 | 12,070 | 5,507 | 23,086 | 17,735 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
653,352 | 961,055 | 296,418 | 260,522 | 270,675 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
547,904 | 761,967 | 98,815 | 34,201 | 44,653 |
| I. Current liabilities |
|
|
547,904 | 761,967 | 98,815 | 34,201 | 44,653 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
391,285 | 666,618 | 16,950 | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
128,808 | 56,423 | 39,242 | 10,124 | 33,200 |
| 4. Advances from customers |
|
|
5,305 | 5,900 | 26,235 | 1,890 | 87 |
| 5. Taxes and other payables to the State Budget |
|
|
14,632 | 14,944 | 1,133 | 13,157 | 6,113 |
| 6. Payables to employees |
|
|
6,866 | 7,242 | 5,422 | 3,171 | 2,583 |
| 7. Short-term accrued expenses |
|
|
687 | 3,651 | 1,328 | 348 | 60 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
320 | 389 | 1,590 | 1,995 | 1,732 |
| 12. Provision for short term payables |
|
|
| 6,800 | 5,000 | 3,000 | |
| 13. Bonus and welfare fund |
|
|
| | 1,914 | 516 | 876 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
105,448 | 199,087 | 197,604 | 226,321 | 226,022 |
| I. ShareHolder's equity |
|
|
105,448 | 199,087 | 197,604 | 226,321 | 226,022 |
| 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
735 | 735 | 735 | 735 | 735 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
3,663 | 3,663 | 60,512 | 84,109 | 109,135 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,050 | 94,690 | 36,357 | 41,477 | 16,153 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-98,385 | 1,050 | | | |
| - Profit after tax undistributed this period |
|
|
99,435 | 93,640 | 36,357 | 41,477 | 16,153 |
| 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 |
|
|
653,352 | 961,055 | 296,418 | 260,522 | 270,675 |
There is no report.
|
|