|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,678 | 50,312 | 31,012 | 27,004 | 27,366 |
| I. Cash and cash equivalents |
|
|
44 | 852 | 872 | 72 | 291 |
| 1. Cash |
|
|
44 | 852 | 872 | 72 | 291 |
| 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 |
|
|
6,593 | 29,269 | 6,009 | 1,840 | 1,264 |
| 1. Short-term receivables of customers |
|
|
626 | 14,640 | 1,209 | 1,045 | 845 |
| 2. Prepayments to suppliers |
|
|
1,611 | 10,886 | 1,232 | 637 | 60 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
710 | 693 | 672 | 283 | 276 |
| 6. Other short-term receivables |
|
|
3,646 | 3,250 | 3,095 | 2,876 | 3,215 |
| 7. Provision for doubtful short-term receivables |
|
|
| -200 | -200 | -3,001 | -3,133 |
| IV. Inventories |
|
|
18,844 | 18,772 | 22,302 | 23,177 | 24,225 |
| 1. Inventories |
|
|
18,844 | 18,772 | 22,302 | 23,177 | 24,225 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,198 | 1,418 | 1,829 | 1,916 | 1,587 |
| 1. Short-term prepaid expenses |
|
|
11 | | | | |
| 2. Deductible VAT |
|
|
1,187 | 1,418 | 1,824 | 1,781 | 1,587 |
| 3. Taxes and the State Receivables |
|
|
| | 6 | 134 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
71,529 | 62,684 | 63,743 | 57,543 | 49,167 |
| 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 |
|
|
67,840 | 60,871 | 61,844 | 54,229 | 44,023 |
| 1. Tangible fixed assets |
|
|
67,840 | 60,871 | 61,844 | 54,229 | 44,023 |
| - Cost |
|
|
157,810 | 151,723 | 159,589 | 159,890 | 153,099 |
| - Accumulated depreciation |
|
|
-89,970 | -90,852 | -97,746 | -105,661 | -109,076 |
| 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 |
|
|
2,047 | 389 | 1,183 | 2,899 | 4,901 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,047 | 389 | 1,183 | 2,899 | 4,901 |
| 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 |
|
|
1,643 | 1,424 | 716 | 415 | 243 |
| 1. Long-term prepaid expenses |
|
|
1,643 | 1,424 | 716 | 415 | 243 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
98,207 | 112,996 | 94,755 | 84,547 | 76,533 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
12,420 | 27,098 | 28,095 | 29,438 | 32,307 |
| I. Current liabilities |
|
|
11,001 | 21,498 | 23,895 | 26,638 | 30,907 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,410 | 16,350 | 21,765 | 20,134 | 26,789 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,192 | 2,388 | 180 | 165 | 308 |
| 4. Advances from customers |
|
|
215 | 74 | 114 | 3,796 | 1,349 |
| 5. Taxes and other payables to the State Budget |
|
|
5 | 13 | 4 | 13 | 181 |
| 6. Payables to employees |
|
|
258 | 722 | 364 | 314 | 324 |
| 7. Short-term accrued expenses |
|
|
111 | 311 | 157 | 472 | 883 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
254 | 237 | 225 | 764 | 194 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,556 | 1,403 | 1,087 | 980 | 881 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,418 | 5,600 | 4,200 | 2,800 | 1,400 |
| 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 |
|
|
1,418 | 5,600 | 4,200 | 2,800 | 1,400 |
| 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 |
|
|
85,787 | 85,898 | 66,660 | 55,109 | 44,226 |
| I. ShareHolder's equity |
|
|
85,787 | 85,898 | 66,660 | 55,109 | 44,226 |
| 1. Owner's investment capital |
|
|
93,885 | 93,885 | 93,885 | 93,885 | 93,885 |
| 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 |
|
|
-8,098 | -7,987 | -27,225 | -38,776 | -49,659 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| -8,098 | -7,987 | -27,225 | -38,776 |
| - Profit after tax undistributed this period |
|
|
-8,098 | 110 | -19,237 | -11,551 | -10,883 |
| 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 |
|
|
98,207 | 112,996 | 94,755 | 84,547 | 76,533 |
There is no report.
|
|