|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
132,448 | 25,418 | 21,357 | 22,739 | 15,753 |
| I. Cash and cash equivalents |
|
|
13,479 | 3,982 | 433 | 2,672 | 1,538 |
| 1. Cash |
|
|
7,879 | 3,982 | 433 | 2,672 | 1,538 |
| 2. Cash equivalents |
|
|
5,600 | | | | |
| II. Short-term financial investments |
|
|
1,132 | | | | 3,316 |
| 1. Trading securities |
|
|
| | | | 3,319 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | -3 |
| 3. Investments holding until maturity |
|
|
1,132 | | | | |
| III. Short-term receivables |
|
|
81,717 | 9,347 | 11,504 | 13,721 | 10,059 |
| 1. Short-term receivables of customers |
|
|
80,673 | 17,645 | 16,943 | 19,033 | 17,219 |
| 2. Prepayments to suppliers |
|
|
8,360 | 4,830 | 12,135 | 12,632 | 11,067 |
| 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 |
|
|
9,067 | 5,082 | 5,183 | 5,574 | 5,393 |
| 7. Provision for doubtful short-term receivables |
|
|
-16,383 | -18,209 | -22,756 | -23,517 | -23,620 |
| IV. Inventories |
|
|
31,877 | 350 | 399 | 245 | 242 |
| 1. Inventories |
|
|
37,512 | 350 | 399 | 245 | 242 |
| 2. Provision for decline in value of inventories |
|
|
-5,635 | | | | |
| V. Other current assets |
|
|
4,244 | 11,739 | 9,021 | 6,100 | 599 |
| 1. Short-term prepaid expenses |
|
|
| 4 | 2 | 2 | 40 |
| 2. Deductible VAT |
|
|
9 | 7,967 | 5,182 | 2,342 | 291 |
| 3. Taxes and the State Receivables |
|
|
4,234 | 3,767 | 3,837 | 3,757 | 268 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
51,118 | 107,140 | 95,970 | 90,597 | 92,592 |
| 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 |
|
|
30,988 | 63,002 | 54,135 | 45,465 | 45,662 |
| 1. Tangible fixed assets |
|
|
24,257 | 61,516 | 52,713 | 44,089 | 44,342 |
| - Cost |
|
|
146,818 | 81,032 | 75,962 | 75,470 | 84,501 |
| - Accumulated depreciation |
|
|
-122,561 | -19,517 | -23,250 | -31,381 | -40,159 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
6,731 | 1,486 | 1,423 | 1,376 | 1,321 |
| - Cost |
|
|
7,394 | 1,926 | 1,926 | 1,926 | 1,926 |
| - Accumulated depreciation |
|
|
-663 | -440 | -503 | -550 | -605 |
| III. Real Estate Investments |
|
|
2,981 | 10,632 | 29,528 | 26,833 | 24,010 |
| - Cost |
|
|
12,844 | 30,447 | 57,418 | 59,261 | 61,259 |
| - Accumulated depreciation |
|
|
-9,863 | -19,815 | -27,890 | -32,428 | -37,250 |
| IV. Long-term assets in progress |
|
|
4,537 | 21,372 | 4,314 | 10,824 | 16,101 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
4,537 | 21,372 | 4,314 | 10,824 | 16,101 |
| IV. Long-term financial investments |
|
|
8,192 | 10,061 | 6,024 | 6,025 | 6,023 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 6,524 | 6,524 | 6,524 | 6,524 |
| 3. Other investments in equity instruments |
|
|
8,192 | 4,553 | 2,189 | 2,189 | 2,189 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| -1,017 | -2,690 | -2,689 | -2,691 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,315 | 2,072 | 1,968 | 1,450 | 796 |
| 1. Long-term prepaid expenses |
|
|
1,315 | 2,072 | 1,968 | 1,255 | 796 |
| 2. Deferred income tax assets |
|
|
| | | 195 | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
3,105 | | | | |
| TOTAL ASSETS |
|
|
183,566 | 132,557 | 117,327 | 113,336 | 108,345 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
112,838 | 82,151 | 63,373 | 38,132 | 16,532 |
| I. Current liabilities |
|
|
96,347 | 55,151 | 36,373 | 18,132 | 16,532 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
76,000 | 15,517 | 23,005 | 2,834 | 2,824 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,684 | 26,295 | 863 | 582 | 757 |
| 4. Advances from customers |
|
|
877 | 2,949 | 604 | 242 | 241 |
| 5. Taxes and other payables to the State Budget |
|
|
285 | 180 | 207 | 198 | 372 |
| 6. Payables to employees |
|
|
908 | | 270 | 222 | 277 |
| 7. Short-term accrued expenses |
|
|
| | | 1,306 | 358 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 355 | 160 | 92 | 91 |
| 11. Other short-term payables |
|
|
15,609 | 10,071 | 11,522 | 12,914 | 11,572 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-17 | -217 | -257 | -257 | 42 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
16,491 | 27,000 | 27,000 | 20,000 | |
| 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 |
|
|
16,491 | 27,000 | 27,000 | 20,000 | |
| 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 |
|
|
70,728 | 50,407 | 53,954 | 75,204 | 91,813 |
| I. ShareHolder's equity |
|
|
71,407 | 50,407 | 53,954 | 75,204 | 91,813 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 2. Share capital surplus |
|
|
3 | | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
1,575 | | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
5,308 | 5,308 | 5,308 | 5,308 | 5,308 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
-188 | | | | |
| 11. After tax undistributed profit |
|
|
-6,091 | -9,867 | -6,319 | 14,931 | 31,540 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,458 | -5,890 | -9,867 | -6,319 | 14,632 |
| - Profit after tax undistributed this period |
|
|
-7,548 | -3,977 | 3,547 | 21,250 | 16,908 |
| 12. Investment capital resource for basic construction |
|
|
4,965 | 4,965 | 4,965 | 4,965 | 4,965 |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
15,833 | | | | |
| II. Funding resources and other funds |
|
|
-678 | | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
-678 | | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
183,566 | 132,557 | 117,327 | 113,336 | 108,345 |
There is no report.
|
|