|
|
Q4 2020 | Q3 2021 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
27,072 | 37,695 | 21,813 | 44,176 | 87,518 |
| I. Cash and cash equivalents |
|
|
2,087 | 1,814 | 7,762 | 9,436 | 12,249 |
| 1. Cash |
|
|
2,087 | 1,814 | 747 | 9,136 | 12,249 |
| 2. Cash equivalents |
|
|
| | 7,015 | 300 | |
| II. Short-term financial investments |
|
|
| | | | 4,900 |
| 1. Trading securities |
|
|
| | | | 4,942 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | -43 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
14,126 | 26,079 | 10,727 | 24,053 | 53,672 |
| 1. Short-term receivables of customers |
|
|
12,196 | 12,769 | 8,759 | 13,903 | 37,661 |
| 2. Prepayments to suppliers |
|
|
812 | 12,177 | 1,960 | 8,456 | 1,893 |
| 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 |
|
|
1,118 | 1,133 | 8 | 1,694 | 14,118 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
10,731 | 7,530 | 1,411 | 9,512 | 16,437 |
| 1. Inventories |
|
|
10,731 | 7,530 | 1,411 | 9,512 | 16,437 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
128 | 2,272 | 1,914 | 1,175 | 261 |
| 1. Short-term prepaid expenses |
|
|
109 | 43 | 26 | 54 | 173 |
| 2. Deductible VAT |
|
|
19 | 2,230 | 1,888 | 1,121 | |
| 3. Taxes and the State Receivables |
|
|
| | | | 88 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
48,233 | 79,936 | 86,632 | 64,727 | 103,738 |
| I. Long-term receivables |
|
|
| | 305 | 305 | |
| 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 |
|
|
| | 305 | 305 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
35,028 | 45,200 | 2,531 | 1,875 | 78,334 |
| 1. Tangible fixed assets |
|
|
13,502 | 11,700 | 2,506 | 1,875 | 33,087 |
| - Cost |
|
|
15,485 | 14,436 | 3,791 | 3,791 | 36,175 |
| - Accumulated depreciation |
|
|
-1,983 | -2,737 | -1,285 | -1,916 | -3,088 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
21,527 | 33,500 | 25 | | 45,247 |
| - Cost |
|
|
21,573 | 33,573 | 106 | 106 | 45,353 |
| - Accumulated depreciation |
|
|
-46 | -72 | -81 | -106 | -106 |
| III. Real Estate Investments |
|
|
12,000 | | 50,756 | 30,180 | 21,125 |
| - Cost |
|
|
12,000 | | 50,756 | 30,180 | 21,407 |
| - Accumulated depreciation |
|
|
| | | | -282 |
| IV. Long-term assets in progress |
|
|
| 32,964 | 31,481 | 31,584 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 32,964 | 31,481 | 31,584 | |
| IV. Long-term financial investments |
|
|
| | | | 4,068 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | 4,080 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -12 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,205 | 1,772 | 1,560 | 784 | 211 |
| 1. Long-term prepaid expenses |
|
|
1,205 | 1,772 | 1,560 | 784 | 211 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
75,305 | 117,630 | 108,446 | 108,903 | 191,257 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,503 | 59,869 | 49,627 | 49,195 | 131,364 |
| I. Current liabilities |
|
|
18,985 | 31,913 | 35,491 | 49,103 | 86,320 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
12,837 | 27,000 | 26,950 | 40,647 | 51,180 |
| 2. Long-term borrowings are due to pay |
|
|
| | 6,948 | | |
| 3. Short-term payables to sellers |
|
|
4,551 | 3,421 | 92 | 4,188 | 30,121 |
| 4. Advances from customers |
|
|
272 | 43 | 1,033 | 3,899 | 2,292 |
| 5. Taxes and other payables to the State Budget |
|
|
619 | 796 | | 152 | 1,855 |
| 6. Payables to employees |
|
|
| 485 | 299 | | 324 |
| 7. Short-term accrued expenses |
|
|
546 | | | 197 | 199 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 86 | | 296 |
| 11. Other short-term payables |
|
|
160 | 167 | 83 | 20 | 53 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,518 | 27,956 | 14,136 | 92 | 45,044 |
| 1. Long-term payables to sellers |
|
|
| | | | 45,000 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| 27,956 | | | 44 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,518 | | 14,136 | 92 | |
| 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 |
|
|
54,803 | 57,761 | 58,819 | 59,708 | 59,893 |
| I. ShareHolder's equity |
|
|
54,803 | 57,761 | 58,819 | 59,708 | 59,893 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
4,803 | 7,761 | 8,819 | 9,220 | 9,893 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,169 | 4,803 | 4,803 | 8,819 | 7,596 |
| - Profit after tax undistributed this period |
|
|
3,634 | 2,959 | 4,016 | 402 | 2,297 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | 487 | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
75,305 | 117,630 | 108,446 | 108,903 | 191,257 |
There is no report.
|
|