|
|
Q4 2021 | Q4 2022 | Q2 2023 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
520,629 | 511,537 | 481,890 | 466,191 | 432,670 |
 | I. Cash and cash equivalents |
|
|
7,708 | 9,649 | 5,080 | 2,239 | 2,416 |
 | 1. Cash |
|
|
7,708 | 9,649 | 5,080 | 2,239 | 2,416 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| 400 | 419 | 419 | 445 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 400 | 419 | 419 | 445 |
 | III. Short-term receivables |
|
|
318,871 | 305,309 | 301,461 | 310,790 | 292,090 |
 | 1. Short-term receivables of customers |
|
|
280,905 | 231,627 | 228,535 | 223,939 | 202,305 |
 | 2. Prepayments to suppliers |
|
|
23,192 | 22,343 | 22,425 | 20,364 | 20,075 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,659 | 2,659 | 2,659 | 2,659 | 2,659 |
 | 6. Other short-term receivables |
|
|
57,568 | 75,061 | 75,519 | 94,086 | 99,202 |
 | 7. Provision for doubtful short-term receivables |
|
|
-45,453 | -26,381 | -27,677 | -30,257 | -32,151 |
 | IV. Inventories |
|
|
175,296 | 175,048 | 156,018 | 133,265 | 117,811 |
 | 1. Inventories |
|
|
175,296 | 175,048 | 156,018 | 133,265 | 117,811 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
18,754 | 21,130 | 18,911 | 19,477 | 19,908 |
 | 1. Short-term prepaid expenses |
|
|
73 | 294 | 174 | 220 | 290 |
 | 2. Deductible VAT |
|
|
18,682 | 20,836 | 18,737 | 19,257 | 19,618 |
 | 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 |
|
|
227,038 | 275,982 | 271,264 | 266,613 | 224,863 |
 | I. Long-term receivables |
|
|
48 | 48 | 48 | 48 | 48 |
 | 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 |
|
|
48 | 48 | 48 | 48 | 48 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
182,216 | 231,700 | 227,241 | 222,795 | 214,065 |
 | 1. Tangible fixed assets |
|
|
180,596 | 230,080 | 225,621 | 221,175 | 212,445 |
 | - Cost |
|
|
333,047 | 389,622 | 389,622 | 379,523 | 379,693 |
 | - Accumulated depreciation |
|
|
-152,451 | -159,541 | -164,001 | -158,349 | -167,248 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,620 | 1,620 | 1,620 | 1,620 | 1,620 |
 | - Cost |
|
|
2,176 | 2,176 | 2,176 | 2,176 | 2,176 |
 | - Accumulated depreciation |
|
|
-556 | -556 | -556 | -556 | -556 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
781 | 781 | 781 | 781 | 781 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
781 | 781 | 781 | 781 | 781 |
 | IV. Long-term financial investments |
|
|
36,975 | 36,904 | 36,850 | 36,850 | 4,145 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
36,955 | 36,884 | 36,830 | 36,830 | 39,125 |
 | 3. Other investments in equity instruments |
|
|
20 | 20 | 20 | 20 | 20 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -35,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
7,017 | 6,548 | 6,343 | 6,139 | 5,824 |
 | 1. Long-term prepaid expenses |
|
|
6,754 | 6,295 | 6,096 | 5,896 | 5,591 |
 | 2. Deferred income tax assets |
|
|
263 | 253 | 248 | 243 | 233 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
747,667 | 787,519 | 753,154 | 732,804 | 657,533 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
846,551 | 896,503 | 883,804 | 882,610 | 878,206 |
 | I. Current liabilities |
|
|
767,265 | 812,823 | 802,118 | 810,030 | 816,626 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
219,863 | 191,357 | 190,975 | 188,438 | 187,708 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
146,094 | 158,735 | 153,263 | 156,421 | 158,039 |
 | 4. Advances from customers |
|
|
76,008 | 79,947 | 79,407 | 81,570 | 55,509 |
 | 5. Taxes and other payables to the State Budget |
|
|
88,729 | 74,561 | 73,857 | 72,609 | 86,403 |
 | 6. Payables to employees |
|
|
12,862 | 12,708 | 12,309 | 11,802 | 14,455 |
 | 7. Short-term accrued expenses |
|
|
91,994 | 110,621 | 92,607 | 59,857 | 60,291 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
129,780 | 183,005 | 197,845 | 237,480 | 252,376 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,934 | 1,890 | 1,856 | 1,851 | 1,845 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
79,286 | 83,680 | 81,686 | 72,580 | 61,580 |
 | 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 |
|
|
79,261 | 83,655 | 81,661 | 72,555 | 61,555 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
25 | 25 | 25 | 25 | 25 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
-98,884 | -108,985 | -130,650 | -149,806 | -220,673 |
 | I. ShareHolder's equity |
|
|
-98,884 | -108,985 | -130,650 | -149,806 | -220,673 |
 | 1. Owner's investment capital |
|
|
83,536 | 83,536 | 83,536 | 83,536 | 83,536 |
 | 2. Share capital surplus |
|
|
11,927 | 11,927 | 11,927 | 11,927 | 11,927 |
 | 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 |
|
|
42,341 | 42,341 | 42,341 | 42,341 | 42,341 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-237,992 | -247,891 | -268,847 | -287,997 | -358,926 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-206,328 | -237,992 | -247,891 | -247,891 | -287,331 |
 | - Profit after tax undistributed this period |
|
|
-31,664 | -9,900 | -20,956 | -40,106 | -71,595 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,304 | 1,103 | 394 | 388 | 449 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
747,667 | 787,519 | 753,154 | 732,804 | 657,533 |
There is no report.
|
|