|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
130,840 | 112,427 | 186,931 | 343,540 | 375,298 |
| I. Cash and cash equivalents |
|
|
16,056 | 12,940 | 38,043 | 39,165 | 6,212 |
| 1. Cash |
|
|
12,056 | 2,940 | 36,043 | 13,165 | 4,212 |
| 2. Cash equivalents |
|
|
4,000 | 10,000 | 2,000 | 26,000 | 2,000 |
| II. Short-term financial investments |
|
|
70,634 | 79,000 | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
70,634 | 79,000 | | | |
| III. Short-term receivables |
|
|
36,738 | 7,443 | 126,369 | 131,929 | 114,264 |
| 1. Short-term receivables of customers |
|
|
6,769 | 313 | 83,844 | 98,172 | 84,967 |
| 2. Prepayments to suppliers |
|
|
6,447 | 4,668 | 30,496 | 28,236 | 17,919 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
20,000 | | | | |
| 6. Other short-term receivables |
|
|
3,523 | 2,462 | 12,028 | 5,521 | 11,378 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
5,495 | 10,848 | 21,227 | 165,289 | 246,119 |
| 1. Inventories |
|
|
5,495 | 10,848 | 21,227 | 165,289 | 246,119 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,916 | 2,196 | 1,292 | 7,157 | 8,704 |
| 1. Short-term prepaid expenses |
|
|
1 | 4 | 9 | | |
| 2. Deductible VAT |
|
|
1,916 | 2,039 | 1,152 | 7,097 | 8,633 |
| 3. Taxes and the State Receivables |
|
|
| 154 | 131 | 60 | 71 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,598 | 11,960 | 11,050 | 4,712 | 3,969 |
| 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 |
|
|
6,811 | 6,077 | 5,341 | 4,645 | 3,948 |
| 1. Tangible fixed assets |
|
|
6,811 | 6,077 | 5,341 | 4,645 | 3,948 |
| - Cost |
|
|
14,748 | 14,824 | 14,860 | 14,860 | 14,860 |
| - Accumulated depreciation |
|
|
-7,937 | -8,746 | -9,518 | -10,215 | -10,911 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
5,785 | 5,663 | 5,540 | | |
| - Cost |
|
|
6,122 | 6,122 | 6,122 | | |
| - Accumulated depreciation |
|
|
-337 | -459 | -582 | | |
| 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 |
|
|
3 | 220 | 169 | 68 | 21 |
| 1. Long-term prepaid expenses |
|
|
3 | 220 | 169 | 68 | 21 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
143,438 | 124,387 | 197,980 | 348,252 | 379,267 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,560 | 9,541 | 87,733 | 242,466 | 276,141 |
| I. Current liabilities |
|
|
19,109 | 8,170 | 77,802 | 140,081 | 158,280 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | 7,284 | 61,799 | 116,125 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
464 | 301 | 6,516 | 24,312 | 5,146 |
| 4. Advances from customers |
|
|
153 | 144 | 35,144 | 27,034 | 7,662 |
| 5. Taxes and other payables to the State Budget |
|
|
1,553 | 156 | 1,233 | 413 | 481 |
| 6. Payables to employees |
|
|
277 | 105 | 3,114 | 1,123 | 1,215 |
| 7. Short-term accrued expenses |
|
|
12,659 | 6,925 | 20,875 | 19,082 | 23,101 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,653 | 385 | 3,136 | 5,982 | 4,550 |
| 12. Provision for short term payables |
|
|
| 154 | 500 | 336 | |
| 13. Bonus and welfare fund |
|
|
350 | | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,451 | 1,370 | 9,931 | 102,385 | 117,861 |
| 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 |
|
|
449 | 449 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | 9,931 | 102,385 | 117,861 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
1,001 | 921 | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
122,878 | 114,847 | 110,247 | 105,786 | 103,126 |
| I. ShareHolder's equity |
|
|
122,878 | 114,847 | 110,247 | 105,786 | 103,126 |
| 1. Owner's investment capital |
|
|
89,624 | 89,624 | 89,624 | 89,624 | 89,624 |
| 2. Share capital surplus |
|
|
4,939 | 4,939 | 4,939 | 4,939 | 4,939 |
| 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 |
|
|
7,028 | 7,028 | 7,028 | 7,028 | 7,028 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
21,288 | 13,256 | 8,657 | 4,196 | 1,536 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
19,673 | 12,904 | 8,522 | 4,058 | 1,507 |
| - Profit after tax undistributed this period |
|
|
1,615 | 352 | 135 | 138 | 29 |
| 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 |
|
|
143,438 | 124,387 | 197,980 | 348,252 | 379,267 |
There is no report.
|
|