|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
60,175 | 84,429 | 64,158 | 12,337 | 14,494 |
 | I. Cash and cash equivalents |
|
|
1,599 | 3,763 | 166 | 220 | 1,673 |
 | 1. Cash |
|
|
1,599 | 863 | 166 | 220 | 1,223 |
 | 2. Cash equivalents |
|
|
| 2,900 | | | 450 |
 | 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 |
|
|
48,559 | 74,788 | 51,918 | 5,833 | 6,731 |
 | 1. Short-term receivables of customers |
|
|
47,679 | 58,842 | 51,252 | 18,899 | 14,980 |
 | 2. Prepayments to suppliers |
|
|
190 | 15,387 | 93 | 46 | 724 |
 | 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 |
|
|
806 | 660 | 670 | 1,363 | 1,691 |
 | 7. Provision for doubtful short-term receivables |
|
|
-115 | -100 | -96 | -14,475 | -10,664 |
 | IV. Inventories |
|
|
9,482 | 5,425 | 10,969 | 3,575 | 2,824 |
 | 1. Inventories |
|
|
20,456 | 9,681 | 14,516 | 7,466 | 5,170 |
 | 2. Provision for decline in value of inventories |
|
|
-10,974 | -4,255 | -3,547 | -3,890 | -2,346 |
 | V. Other current assets |
|
|
535 | 453 | 1,105 | 2,708 | 3,265 |
 | 1. Short-term prepaid expenses |
|
|
535 | 231 | 602 | 148 | 74 |
 | 2. Deductible VAT |
|
|
| | | 2,439 | 2,970 |
 | 3. Taxes and the State Receivables |
|
|
| 222 | 503 | 122 | 222 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
45,894 | 46,123 | 47,050 | 53,375 | 64,437 |
 | I. Long-term receivables |
|
|
58 | 45 | 45 | 50 | 50 |
 | 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 |
|
|
58 | 45 | 45 | 50 | 50 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
6,176 | 4,063 | 2,135 | 1,003 | 1,118 |
 | 1. Tangible fixed assets |
|
|
6,176 | 4,063 | 2,135 | 1,003 | 1,118 |
 | - Cost |
|
|
87,106 | 86,543 | 85,957 | 85,139 | 73,242 |
 | - Accumulated depreciation |
|
|
-80,930 | -82,480 | -83,822 | -84,136 | -72,123 |
 | 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 |
|
|
10,604 | 26,870 | 30,485 | 42,141 | 53,070 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
10,604 | 26,870 | 30,485 | 42,141 | 53,070 |
 | IV. Long-term financial investments |
|
|
23,518 | 11,280 | 11,280 | 9,600 | 9,600 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
24,499 | 11,280 | 11,280 | 9,600 | 9,600 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-981 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
5,537 | 3,865 | 3,104 | 581 | 599 |
 | 1. Long-term prepaid expenses |
|
|
585 | 590 | 179 | 127 | 72 |
 | 2. Deferred income tax assets |
|
|
4,952 | 3,275 | 2,925 | 454 | 527 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
106,069 | 130,552 | 111,207 | 65,712 | 78,931 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
57,206 | 100,773 | 94,172 | 111,421 | 157,769 |
 | I. Current liabilities |
|
|
37,821 | 82,075 | 74,208 | 91,048 | 135,795 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 4,260 | 3,000 | 18,500 | 88,800 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,470 | 1,412 | 1,600 | 352 | 2,845 |
 | 4. Advances from customers |
|
|
1,039 | 160 | 160 | | |
 | 5. Taxes and other payables to the State Budget |
|
|
18,965 | 36,925 | 38,396 | 50,356 | 25,482 |
 | 6. Payables to employees |
|
|
4,958 | 7,074 | 7,069 | 5,079 | 4,054 |
 | 7. Short-term accrued expenses |
|
|
5,841 | 23,543 | 16,630 | 4,579 | 2,267 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,331 | 8,506 | 7,169 | 12,008 | 12,162 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
217 | 195 | 183 | 174 | 186 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
19,385 | 18,697 | 19,964 | 20,373 | 21,973 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
351 | | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
87 | 87 | 77 | 77 | 548 |
 | 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 |
|
|
18,948 | 18,610 | 19,887 | 20,296 | 21,425 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
48,863 | 29,779 | 17,035 | -45,709 | -78,838 |
 | I. ShareHolder's equity |
|
|
48,863 | 29,779 | 17,035 | -45,709 | -78,838 |
 | 1. Owner's investment capital |
|
|
74,000 | 74,000 | 74,000 | 74,000 | 74,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
4,003 | 4,003 | 4,003 | 4,003 | 4,003 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
9,605 | 9,605 | 9,605 | 9,605 | 9,605 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-38,745 | -57,829 | -70,573 | -133,317 | -166,446 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-27,703 | -38,745 | -57,829 | -70,573 | -133,317 |
 | - Profit after tax undistributed this period |
|
|
-11,042 | -19,084 | -12,744 | -62,744 | -33,129 |
 | 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 |
|
|
106,069 | 130,552 | 111,207 | 65,712 | 78,931 |
There is no report.
|
|