|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
143,391 | 142,868 | 147,693 | 122,804 | 58,983 |
| I. Cash and cash equivalents |
|
|
1,456 | 6,132 | 1,417 | 2,537 | 1,230 |
| 1. Cash |
|
|
1,456 | 6,132 | 1,417 | 2,537 | 1,230 |
| 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 |
|
|
37,949 | 22,894 | 17,386 | 14,117 | 8,488 |
| 1. Short-term receivables of customers |
|
|
37,374 | 22,124 | 17,093 | 13,719 | 15,344 |
| 2. Prepayments to suppliers |
|
|
99 | 332 | 101 | 144 | |
| 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 |
|
|
476 | 437 | 193 | 254 | 103 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -6,959 |
| IV. Inventories |
|
|
94,434 | 105,573 | 119,540 | 100,510 | 41,592 |
| 1. Inventories |
|
|
94,434 | 105,573 | 119,540 | 100,510 | 41,592 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
9,552 | 8,270 | 9,350 | 5,641 | 7,671 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
9,165 | 7,783 | 8,790 | 5,641 | 6,930 |
| 3. Taxes and the State Receivables |
|
|
387 | 486 | 560 | | 741 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,045 | 30,652 | 29,539 | 60,354 | 55,498 |
| 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 |
|
|
19,208 | 17,098 | 15,607 | 11,115 | 46,775 |
| 1. Tangible fixed assets |
|
|
19,208 | 17,098 | 15,607 | 11,115 | 46,775 |
| - Cost |
|
|
121,888 | 123,892 | 131,537 | 129,191 | 168,291 |
| - Accumulated depreciation |
|
|
-102,680 | -106,794 | -115,930 | -118,077 | -121,516 |
| 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 |
|
|
| 149 | 2,108 | 38,716 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 149 | 2,108 | 38,716 | |
| 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 |
|
|
5,837 | 13,405 | 11,825 | 10,524 | 8,723 |
| 1. Long-term prepaid expenses |
|
|
5,837 | 13,405 | 11,825 | 10,524 | 8,723 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
168,436 | 173,520 | 177,232 | 183,159 | 114,480 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
124,089 | 126,580 | 120,085 | 98,715 | 32,184 |
| I. Current liabilities |
|
|
124,089 | 126,580 | 120,085 | 98,715 | 32,184 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
100,152 | 96,303 | 78,439 | 57,504 | 19,071 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,115 | 6,904 | 7,413 | 19,775 | 3,935 |
| 4. Advances from customers |
|
|
1,028 | 8,111 | 12,611 | 6,263 | 1,072 |
| 5. Taxes and other payables to the State Budget |
|
|
780 | 563 | 489 | 321 | 116 |
| 6. Payables to employees |
|
|
16,719 | 12,716 | 18,464 | 10,434 | 4,053 |
| 7. Short-term accrued expenses |
|
|
746 | 283 | 53 | 58 | 19 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 184 | 184 | 184 |
| 11. Other short-term payables |
|
|
930 | 1,034 | 1,286 | 2,392 | 2,334 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
619 | 667 | 1,145 | 1,785 | 1,399 |
| 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 |
|
|
44,347 | 46,939 | 57,147 | 84,443 | 82,297 |
| I. ShareHolder's equity |
|
|
44,347 | 46,939 | 57,147 | 84,443 | 82,297 |
| 1. Owner's investment capital |
|
|
27,200 | 27,200 | 44,877 | 67,316 | 67,316 |
| 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 |
|
|
7,784 | 10,546 | 1,004 | 11,070 | 14,616 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
9,363 | 9,193 | 11,267 | 6,057 | 364 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 534 | | |
| - Profit after tax undistributed this period |
|
|
9,363 | 9,193 | 10,732 | 6,057 | 364 |
| 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 |
|
|
168,436 | 173,520 | 177,232 | 183,159 | 114,480 |
There is no report.
|
|