|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,431 | 8,766 | 13,325 | 10,244 | 6,505 |
 | I. Cash and cash equivalents |
|
|
618 | 611 | 804 | 152 | 79 |
 | 1. Cash |
|
|
618 | 611 | 804 | 152 | 79 |
 | 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 |
|
|
1,702 | 1,349 | 3,059 | 4,989 | 2,767 |
 | 1. Short-term receivables of customers |
|
|
1,668 | 1,309 | 3,051 | 4,306 | 1,665 |
 | 2. Prepayments to suppliers |
|
|
14 | 1 | 7 | 709 | 1,117 |
 | 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 |
|
|
20 | 39 | | 3 | 14 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | -29 | -29 |
 | IV. Inventories |
|
|
6,852 | 4,084 | 7,165 | 3,195 | 2,057 |
 | 1. Inventories |
|
|
6,936 | 4,103 | 7,194 | 3,331 | 2,557 |
 | 2. Provision for decline in value of inventories |
|
|
-85 | -20 | -29 | -135 | -500 |
 | V. Other current assets |
|
|
3,260 | 2,722 | 2,296 | 1,908 | 1,603 |
 | 1. Short-term prepaid expenses |
|
|
109 | 166 | 79 | 75 | 116 |
 | 2. Deductible VAT |
|
|
3,150 | 2,556 | 2,217 | 1,833 | 1,486 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
67,790 | 62,822 | 58,486 | 54,434 | 50,391 |
 | 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 |
|
|
67,377 | 62,418 | 58,092 | 54,049 | 50,015 |
 | 1. Tangible fixed assets |
|
|
67,377 | 62,418 | 58,092 | 54,049 | 50,015 |
 | - Cost |
|
|
101,759 | 99,792 | 94,035 | 92,503 | 92,503 |
 | - Accumulated depreciation |
|
|
-34,381 | -37,374 | -35,943 | -38,454 | -42,488 |
 | 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 |
|
|
413 | 404 | 394 | 385 | 376 |
 | 1. Long-term prepaid expenses |
|
|
413 | 404 | 394 | 385 | 376 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
80,222 | 71,588 | 71,811 | 64,678 | 56,896 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
34,545 | 33,611 | 40,731 | 41,707 | 44,160 |
 | I. Current liabilities |
|
|
17,173 | 22,095 | 40,731 | 34,714 | 40,118 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
13,218 | 17,806 | 29,932 | 25,140 | 26,114 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,229 | 940 | 5,856 | 3,316 | 1,949 |
 | 4. Advances from customers |
|
|
159 | 317 | | 37 | 1,013 |
 | 5. Taxes and other payables to the State Budget |
|
|
22 | | 486 | 349 | 270 |
 | 6. Payables to employees |
|
|
| 644 | | | 742 |
 | 7. Short-term accrued expenses |
|
|
94 | 836 | 2,576 | 3,957 | 8,039 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
69 | 248 | 640 | 820 | 1,036 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,383 | 1,305 | 1,241 | 1,096 | 956 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
17,372 | 11,517 | | 6,993 | 4,042 |
 | 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 |
|
|
| | | 351 | 375 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
17,372 | 11,517 | | 6,642 | 3,667 |
 | 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 |
|
|
45,676 | 37,977 | 31,081 | 22,971 | 12,736 |
 | I. ShareHolder's equity |
|
|
45,676 | 37,977 | 31,081 | 22,971 | 12,736 |
 | 1. Owner's investment capital |
|
|
44,656 | 44,656 | 44,656 | 44,656 | 44,656 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-688 | -688 | -688 | -688 | -688 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
7,076 | 7,076 | 7,076 | 7,076 | 7,076 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-5,367 | -13,067 | -19,963 | -28,073 | -38,308 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| -5,367 | -13,067 | -19,963 | -28,073 |
 | - Profit after tax undistributed this period |
|
|
-5,367 | -7,699 | -6,897 | -8,110 | -10,235 |
 | 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 |
|
|
80,222 | 71,588 | 71,811 | 64,678 | 56,896 |
There is no report.
|
|