|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
22,542 | 20,140 | 25,101 | 27,756 | 30,840 |
| I. Cash and cash equivalents |
|
|
1,959 | 4,422 | 346 | 545 | 6,318 |
| 1. Cash |
|
|
1,959 | 1,413 | 346 | 545 | 4,318 |
| 2. Cash equivalents |
|
|
| 3,010 | | | 2,000 |
| II. Short-term financial investments |
|
|
1,000 | 1,000 | 7,500 | 12,800 | 12,400 |
| 1. Trading securities |
|
|
1,000 | | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 1,000 | 7,500 | 12,800 | 12,400 |
| III. Short-term receivables |
|
|
7,000 | 5,075 | 2,967 | 4,208 | 2,932 |
| 1. Short-term receivables of customers |
|
|
6,229 | 4,556 | 2,694 | 2,185 | 2,324 |
| 2. Prepayments to suppliers |
|
|
72 | 59 | 6 | 1,633 | 7 |
| 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 |
|
|
700 | 460 | 268 | 391 | 601 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
12,409 | 9,311 | 14,196 | 9,938 | 9,141 |
| 1. Inventories |
|
|
12,409 | 9,311 | 14,196 | 9,938 | 9,141 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
175 | 331 | 91 | 265 | 49 |
| 1. Short-term prepaid expenses |
|
|
113 | 76 | 20 | 10 | 22 |
| 2. Deductible VAT |
|
|
| | 43 | | 24 |
| 3. Taxes and the State Receivables |
|
|
62 | 256 | 28 | 254 | 4 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,461 | 10,378 | 7,385 | 5,200 | 5,814 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
9,934 | 9,128 | 6,986 | 5,102 | 4,409 |
| 1. Tangible fixed assets |
|
|
9,934 | 9,128 | 6,986 | 5,102 | 4,409 |
| - Cost |
|
|
61,261 | 62,556 | 62,465 | 62,465 | 62,465 |
| - Accumulated depreciation |
|
|
-51,327 | -53,428 | -55,479 | -57,363 | -58,056 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| 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 |
|
|
1,527 | 1,250 | 398 | 98 | 1,405 |
| 1. Long-term prepaid expenses |
|
|
1,527 | 1,250 | 398 | 98 | 1,405 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
34,003 | 30,518 | 32,486 | 32,956 | 36,653 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
6,479 | 3,481 | 4,523 | 2,603 | 5,600 |
| I. Current liabilities |
|
|
6,479 | 3,481 | 4,416 | 2,603 | 5,590 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,654 | 1,671 | 2,400 | 86 | 2,968 |
| 4. Advances from customers |
|
|
1 | 434 | 309 | 191 | 61 |
| 5. Taxes and other payables to the State Budget |
|
|
77 | 18 | 12 | 196 | 32 |
| 6. Payables to employees |
|
|
648 | 435 | 852 | 1,551 | 1,780 |
| 7. Short-term accrued expenses |
|
|
| | | | 72 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
358 | 211 | 160 | 97 | 143 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
741 | 713 | 683 | 482 | 533 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | 106 | | 10 |
| 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 |
|
|
| | 106 | | 10 |
| 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 |
|
|
27,524 | 27,037 | 27,963 | 30,353 | 31,053 |
| I. ShareHolder's equity |
|
|
27,524 | 27,037 | 27,963 | 30,353 | 31,053 |
| 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| 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 |
|
|
8,913 | 8,913 | 8,913 | 8,913 | 8,913 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-1,388 | -1,876 | -950 | 1,441 | 2,140 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
117 | -1,388 | -1,876 | -950 | 518 |
| - Profit after tax undistributed this period |
|
|
-1,505 | -487 | 926 | 2,390 | 1,623 |
| 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 |
|
|
34,003 | 30,518 | 32,486 | 32,956 | 36,653 |
There is no report.
|
|