|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q2 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
46,473 | 53,869 | 47,801 | 68,760 | 45,796 |
| I. Cash and cash equivalents |
|
|
4,685 | 10,577 | 7,920 | 1,877 | 796 |
| 1. Cash |
|
|
4,685 | 10,577 | 7,920 | 1,877 | 796 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | 2,770 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 2,770 |
| III. Short-term receivables |
|
|
29,664 | 32,608 | 32,125 | 50,324 | 32,549 |
| 1. Short-term receivables of customers |
|
|
19,308 | 17,470 | 14,600 | 35,503 | 23,390 |
| 2. Prepayments to suppliers |
|
|
2,998 | 13,923 | 14,416 | 7,068 | 7,302 |
| 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 |
|
|
9,094 | 2,951 | 4,654 | 9,269 | 3,373 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,736 | -1,736 | -1,546 | -1,516 | -1,516 |
| IV. Inventories |
|
|
11,712 | 9,893 | 7,123 | 14,316 | 6,688 |
| 1. Inventories |
|
|
11,783 | 9,964 | 7,123 | 14,316 | 6,688 |
| 2. Provision for decline in value of inventories |
|
|
-71 | -71 | | | |
| V. Other current assets |
|
|
413 | 791 | 633 | 2,242 | 2,993 |
| 1. Short-term prepaid expenses |
|
|
378 | 750 | 591 | 2,117 | 1,031 |
| 2. Deductible VAT |
|
|
35 | 41 | 43 | 126 | 450 |
| 3. Taxes and the State Receivables |
|
|
| | | | 1,512 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
48,183 | 53,221 | 89,205 | 95,836 | 121,281 |
| I. Long-term receivables |
|
|
16,071 | 16,071 | 16,397 | 18,094 | 41,575 |
| 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 |
|
|
16,071 | 16,071 | 16,397 | 18,094 | 41,575 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
23,688 | 28,630 | 28,018 | 66,880 | 64,562 |
| 1. Tangible fixed assets |
|
|
23,624 | 28,583 | 23,882 | 62,968 | 36,033 |
| - Cost |
|
|
88,704 | 95,568 | 89,765 | 130,600 | 104,575 |
| - Accumulated depreciation |
|
|
-65,081 | -66,984 | -65,883 | -67,632 | -68,543 |
| 2. Fixed assets of financial leasing |
|
|
| | 4,107 | 3,892 | 28,527 |
| - Cost |
|
|
| | 4,305 | 4,305 | 30,175 |
| - Accumulated depreciation |
|
|
| | -197 | -413 | -1,648 |
| 3. Intangible fixed assets |
|
|
64 | 46 | 28 | 19 | 3 |
| - Cost |
|
|
652 | 652 | 652 | 652 | 652 |
| - Accumulated depreciation |
|
|
-588 | -606 | -624 | -633 | -650 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,244 | 1,464 | 35,165 | 1,380 | 6,314 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,244 | 1,464 | 35,165 | 1,380 | 6,314 |
| IV. Long-term financial investments |
|
|
1,900 | 1,380 | 1,380 | 1,380 | 1,380 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,569 | 1,569 | 1,569 | 1,569 | 1,569 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,569 | -1,569 | -1,569 | -1,569 | -1,569 |
| 5. Investments holding until maturity |
|
|
1,900 | 1,380 | 1,380 | 1,380 | 1,380 |
| V. Total other long-term assets |
|
|
5,280 | 5,676 | 8,245 | 8,102 | 7,449 |
| 1. Long-term prepaid expenses |
|
|
5,257 | 5,660 | 8,229 | 8,086 | 7,433 |
| 2. Deferred income tax assets |
|
|
7 | | 16 | 16 | |
| 3. Other long-term assets |
|
|
16 | 16 | | | 16 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
94,657 | 107,091 | 137,005 | 164,596 | 167,077 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
40,775 | 48,976 | 66,343 | 83,906 | 85,650 |
| I. Current liabilities |
|
|
40,611 | 48,108 | 63,081 | 81,143 | 74,571 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
16,575 | 25,100 | 25,860 | 25,576 | 41,178 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
10,816 | 11,206 | 11,390 | 16,434 | 14,596 |
| 4. Advances from customers |
|
|
597 | 210 | 7,212 | 169 | 5,924 |
| 5. Taxes and other payables to the State Budget |
|
|
3,746 | 3,594 | 6,897 | 14,169 | 4,407 |
| 6. Payables to employees |
|
|
| 2,461 | 2,860 | 6,072 | 2,256 |
| 7. Short-term accrued expenses |
|
|
3,527 | 2,819 | 5,141 | 11,284 | 3,960 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,033 | 215 | 310 | 203 | 66 |
| 12. Provision for short term payables |
|
|
| 2,502 | | | 2,183 |
| 13. Bonus and welfare fund |
|
|
4,317 | | 3,411 | 7,235 | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
164 | 868 | 3,262 | 2,763 | 11,079 |
| 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 |
|
|
15 | 525 | 2,628 | 2,065 | 9,977 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
149 | 343 | 634 | 698 | 1,102 |
| 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 |
|
|
53,881 | 58,114 | 70,662 | 80,690 | 81,427 |
| I. ShareHolder's equity |
|
|
53,881 | 58,114 | 70,662 | 80,690 | 81,427 |
| 1. Owner's investment capital |
|
|
55,449 | 55,449 | 55,449 | 55,449 | 55,449 |
| 2. Share capital surplus |
|
|
26,152 | | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-413 | -413 | -413 | -413 | -413 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
4,235 | | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
401 | 401 | 401 | 401 | 401 |
| 11. After tax undistributed profit |
|
|
-33,163 | 1,458 | 14,006 | 24,033 | 24,771 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-33,369 | -2,775 | 900 | 14,006 | 14,006 |
| - Profit after tax undistributed this period |
|
|
206 | 4,233 | 13,105 | 10,028 | 10,765 |
| 12. Investment capital resource for basic construction |
|
|
1,219 | 1,219 | 1,219 | 1,219 | 1,219 |
| 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 |
|
|
94,657 | 107,091 | 137,005 | 164,596 | 167,077 |
There is no report.
|
|