|
|
Q3 2022 | Q4 2022 | Q1 2023 | Q4 2023 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
169,487 | 173,501 | 167,102 | 161,198 | 172,983 |
| I. Cash and cash equivalents |
|
|
2,105 | 3,844 | 2,529 | 2,716 | 3,706 |
| 1. Cash |
|
|
2,105 | 3,844 | 2,529 | 2,716 | 3,706 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | 450 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 450 |
| III. Short-term receivables |
|
|
91,872 | 103,905 | 92,551 | 83,443 | 98,797 |
| 1. Short-term receivables of customers |
|
|
91,254 | 104,284 | 96,445 | 77,435 | 83,500 |
| 2. Prepayments to suppliers |
|
|
1,271 | 258 | 335 | 123 | 151 |
| 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 |
|
|
10,236 | 10,252 | 6,659 | 16,773 | 26,035 |
| 7. Provision for doubtful short-term receivables |
|
|
-10,889 | -10,889 | -10,889 | -10,889 | -10,889 |
| IV. Inventories |
|
|
75,292 | 65,702 | 67,913 | 74,824 | 69,976 |
| 1. Inventories |
|
|
75,292 | 65,702 | 67,913 | 74,824 | 69,976 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
218 | 50 | 4,110 | 215 | 54 |
| 1. Short-term prepaid expenses |
|
|
30 | 50 | 3,777 | 87 | 54 |
| 2. Deductible VAT |
|
|
188 | | 332 | 128 | |
| 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 |
|
|
14,942 | 14,151 | 10,401 | 9,249 | 8,406 |
| I. Long-term receivables |
|
|
84 | 84 | 84 | | |
| 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 |
|
|
84 | 84 | 84 | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
4,939 | 4,522 | 4,104 | 3,036 | 2,194 |
| 1. Tangible fixed assets |
|
|
3,361 | 3,016 | 2,672 | 3,036 | 2,194 |
| - Cost |
|
|
58,069 | 58,069 | 58,069 | 60,866 | 61,132 |
| - Accumulated depreciation |
|
|
-54,708 | -55,052 | -55,397 | -57,830 | -58,938 |
| 2. Fixed assets of financial leasing |
|
|
1,578 | 1,505 | | | |
| - Cost |
|
|
2,611 | 2,611 | | | |
| - Accumulated depreciation |
|
|
-1,033 | -1,106 | | | |
| 3. Intangible fixed assets |
|
|
| | 1,433 | | |
| - Cost |
|
|
| | 2,611 | | |
| - Accumulated depreciation |
|
|
| | -1,178 | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
9,919 | 9,545 | 6,213 | 6,213 | 6,213 |
| 1. Long-term prepaid expenses |
|
|
9,919 | 9,545 | 6,213 | 6,213 | 6,213 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
184,429 | 187,652 | 177,504 | 170,446 | 181,390 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
161,278 | 167,155 | 162,183 | 162,917 | 175,353 |
| I. Current liabilities |
|
|
159,493 | 165,468 | 162,183 | 162,917 | 175,353 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
93,148 | 88,150 | 88,976 | 84,089 | 81,835 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
25,130 | 35,214 | 30,471 | 23,987 | 28,549 |
| 4. Advances from customers |
|
|
320 | | 2,131 | 4,411 | 1,485 |
| 5. Taxes and other payables to the State Budget |
|
|
7,258 | 7,091 | 7,189 | 4,010 | 3,944 |
| 6. Payables to employees |
|
|
5,892 | 4,992 | 2,983 | 4,121 | 6,022 |
| 7. Short-term accrued expenses |
|
|
4,513 | 3,171 | 1,588 | 3,484 | 3,212 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
23,125 | 26,743 | 28,738 | 38,707 | 50,199 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
108 | 108 | 108 | 108 | 108 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,785 | 1,687 | | | |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
1,588 | 1,588 | | | |
| 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 |
|
|
197 | 98 | | | |
| 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 |
|
|
23,151 | 20,497 | 15,320 | 7,529 | 6,036 |
| I. ShareHolder's equity |
|
|
23,151 | 20,497 | 15,320 | 7,529 | 6,036 |
| 1. Owner's investment capital |
|
|
32,652 | 32,652 | 32,652 | 32,652 | 32,652 |
| 2. Share capital surplus |
|
|
3,103 | 3,103 | 3,103 | 3,103 | 3,103 |
| 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 |
|
|
-12,603 | -15,257 | -20,434 | -28,225 | -29,718 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-6,487 | -6,648 | -19,371 | -19,371 | -28,225 |
| - Profit after tax undistributed this period |
|
|
-6,116 | -8,609 | -1,062 | -8,854 | -1,493 |
| 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 |
|
|
184,429 | 187,652 | 177,504 | 170,446 | 181,390 |
There is no report.
|
|