|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
52,265 | 32,079 | 18,729 | 38,045 | 47,752 |
| I. Cash and cash equivalents |
|
|
4,484 | 2,933 | 5,156 | 4,445 | 3,522 |
| 1. Cash |
|
|
4,484 | 2,933 | 1,656 | 945 | 3,522 |
| 2. Cash equivalents |
|
|
| | 3,500 | 3,500 | |
| II. Short-term financial investments |
|
|
38,900 | 18,500 | 2,620 | 29,520 | 38,020 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
38,900 | 18,500 | 2,620 | 29,520 | 38,020 |
| III. Short-term receivables |
|
|
7,601 | 8,956 | 9,342 | 2,886 | 4,567 |
| 1. Short-term receivables of customers |
|
|
1,839 | 549 | 396 | 1,502 | 1,736 |
| 2. Prepayments to suppliers |
|
|
4,562 | 7,760 | 8,213 | 533 | 1,127 |
| 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 |
|
|
1,445 | 892 | 978 | 1,097 | 1,950 |
| 7. Provision for doubtful short-term receivables |
|
|
-246 | -246 | -246 | -246 | -246 |
| IV. Inventories |
|
|
855 | 985 | 1,071 | 590 | 670 |
| 1. Inventories |
|
|
855 | 985 | 1,071 | 590 | 670 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
426 | 706 | 540 | 604 | 974 |
| 1. Short-term prepaid expenses |
|
|
229 | 115 | 247 | 521 | 121 |
| 2. Deductible VAT |
|
|
197 | 590 | 294 | 83 | 852 |
| 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 |
|
|
79,812 | 77,392 | 77,173 | 64,840 | 65,555 |
| 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 |
|
|
74,415 | 72,232 | 70,555 | 61,444 | 57,437 |
| 1. Tangible fixed assets |
|
|
72,756 | 71,422 | 70,502 | 61,436 | 57,437 |
| - Cost |
|
|
239,711 | 248,097 | 257,162 | 252,070 | 256,522 |
| - Accumulated depreciation |
|
|
-166,955 | -176,675 | -186,660 | -190,634 | -199,085 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,659 | 810 | 53 | 8 | |
| - Cost |
|
|
18,188 | 18,325 | 18,325 | 18,325 | 18,325 |
| - Accumulated depreciation |
|
|
-16,529 | -17,515 | -18,272 | -18,317 | -18,325 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
23 | 137 | | | 200 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
23 | 137 | | | 200 |
| 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 |
|
|
5,374 | 5,023 | 6,618 | 3,396 | 7,918 |
| 1. Long-term prepaid expenses |
|
|
5,374 | 5,023 | 6,618 | 3,396 | 7,918 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
132,077 | 109,471 | 95,902 | 102,885 | 113,307 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
16,637 | 12,508 | 28,002 | 16,400 | 13,744 |
| I. Current liabilities |
|
|
15,980 | 11,907 | 27,345 | 15,841 | 13,184 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,980 | 1,580 | 1,176 | 4,294 | 2,844 |
| 4. Advances from customers |
|
|
1,087 | 589 | 1,327 | 789 | 38 |
| 5. Taxes and other payables to the State Budget |
|
|
672 | 64 | 9,376 | 198 | 34 |
| 6. Payables to employees |
|
|
2,452 | 121 | 7 | 1,838 | 2,032 |
| 7. Short-term accrued expenses |
|
|
3,381 | 4,630 | 12,737 | 3,479 | 3,457 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,771 | 3,157 | 1,068 | 2,499 | 2,493 |
| 11. Other short-term payables |
|
|
1,300 | 1,191 | 1,203 | 1,135 | 1,027 |
| 12. Provision for short term payables |
|
|
| 576 | | 1,200 | 960 |
| 13. Bonus and welfare fund |
|
|
338 | | 451 | 408 | 299 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
657 | 601 | 657 | 560 | 560 |
| 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 |
|
|
657 | 601 | 657 | 560 | 560 |
| 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 |
|
|
115,440 | 96,963 | 67,900 | 86,485 | 99,564 |
| I. ShareHolder's equity |
|
|
115,440 | 96,963 | 67,900 | 86,485 | 99,564 |
| 1. Owner's investment capital |
|
|
92,974 | 92,974 | 92,974 | 92,974 | 92,974 |
| 2. Share capital surplus |
|
|
8,162 | 8,162 | 8,162 | 8,162 | 8,162 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-28 | -28 | -28 | -28 | -28 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
5,001 | 5,001 | 5,001 | 5,001 | 5,001 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
2,098 | 2,098 | 2,098 | 2,098 | 2,098 |
| 11. After tax undistributed profit |
|
|
7,231 | -11,245 | -40,308 | -21,723 | -8,645 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 1,859 | -11,245 | -40,308 | -21,723 |
| - Profit after tax undistributed this period |
|
|
7,231 | -13,104 | -29,063 | 18,585 | 13,079 |
| 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 |
|
|
132,077 | 109,471 | 95,902 | 102,885 | 113,307 |
There is no report.
|
|