|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,887 | 5,041 | 3,567 | 5,173 | 3,605 |
| I. Cash and cash equivalents |
|
|
1,159 | 1,247 | 911 | 667 | 421 |
| 1. Cash |
|
|
1,159 | 1,247 | 911 | 667 | 421 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
300 | 300 | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
300 | 300 | | | |
| III. Short-term receivables |
|
|
2,588 | 2,721 | 1,995 | 2,920 | 2,062 |
| 1. Short-term receivables of customers |
|
|
2,193 | 1,765 | 1,313 | 2,307 | 1,194 |
| 2. Prepayments to suppliers |
|
|
63 | 280 | 43 | 97 | 216 |
| 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 |
|
|
347 | 691 | 655 | 531 | 667 |
| 7. Provision for doubtful short-term receivables |
|
|
-15 | -15 | -15 | -15 | -15 |
| IV. Inventories |
|
|
839 | 773 | 660 | 822 | 872 |
| 1. Inventories |
|
|
839 | 773 | 660 | 822 | 872 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| | | 764 | 250 |
| 1. Short-term prepaid expenses |
|
|
| | | 628 | 250 |
| 2. Deductible VAT |
|
|
| | | 136 | |
| 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 |
|
|
149,183 | 139,581 | 129,706 | 120,540 | 115,889 |
| I. Long-term receivables |
|
|
510 | 500 | | 20 | 20 |
| 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 |
|
|
510 | 500 | | 20 | 20 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
147,834 | 138,527 | 129,253 | 120,068 | 115,100 |
| 1. Tangible fixed assets |
|
|
147,649 | 138,383 | 129,150 | 120,006 | 115,060 |
| - Cost |
|
|
239,530 | 239,652 | 239,652 | 238,667 | 238,625 |
| - Accumulated depreciation |
|
|
-91,881 | -101,269 | -110,502 | -118,660 | -123,566 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
185 | 144 | 103 | 62 | 40 |
| - Cost |
|
|
289 | 289 | 289 | 289 | 289 |
| - Accumulated depreciation |
|
|
-104 | -145 | -186 | -227 | -249 |
| 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 |
|
|
184 | 184 | 184 | 184 | 184 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
184 | 184 | 184 | 184 | 184 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
656 | 370 | 270 | 268 | 585 |
| 1. Long-term prepaid expenses |
|
|
656 | 370 | 270 | 268 | 585 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
154,070 | 144,622 | 133,273 | 125,713 | 119,493 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
91,272 | 94,486 | 98,953 | 101,173 | 102,386 |
| I. Current liabilities |
|
|
36,032 | 41,545 | 52,448 | 60,268 | 67,713 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
28,430 | 28,440 | 35,035 | 31,676 | 36,183 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,941 | 2,570 | 1,912 | 4,780 | 3,915 |
| 4. Advances from customers |
|
|
44 | 42 | 570 | 1,939 | 681 |
| 5. Taxes and other payables to the State Budget |
|
|
977 | 1,160 | 2,155 | 3,442 | 4,658 |
| 6. Payables to employees |
|
|
1,079 | 2,010 | 881 | 2,616 | 1,931 |
| 7. Short-term accrued expenses |
|
|
263 | 365 | | 28 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | 4,579 |
| 11. Other short-term payables |
|
|
2,397 | 7,058 | 11,993 | 15,886 | 15,830 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-99 | -99 | -99 | -99 | -64 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
55,239 | 52,941 | 46,505 | 40,905 | 34,674 |
| 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 |
|
|
362 | 356 | 356 | 356 | 275 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
54,877 | 52,585 | 46,149 | 40,549 | 34,399 |
| 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 |
|
|
62,798 | 50,136 | 34,321 | 24,541 | 17,107 |
| I. ShareHolder's equity |
|
|
62,798 | 50,136 | 34,321 | 24,541 | 17,107 |
| 1. Owner's investment capital |
|
|
93,074 | 93,074 | 93,074 | 93,074 | 93,074 |
| 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 |
|
|
1,527 | 1,527 | 1,527 | 1,527 | 1,527 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-31,803 | -44,465 | -60,280 | -70,060 | -77,494 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-25,012 | -31,803 | -44,465 | -60,280 | -69,017 |
| - Profit after tax undistributed this period |
|
|
-6,791 | -12,662 | -15,815 | -9,780 | -8,477 |
| 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 |
|
|
154,070 | 144,622 | 133,273 | 125,713 | 119,493 |
There is no report.
|
|