|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
62,657 | 44,474 | 38,951 | 29,552 | 29,233 |
| I. Cash and cash equivalents |
|
|
659 | 102 | 269 | 167 | 406 |
| 1. Cash |
|
|
659 | 102 | 269 | 167 | 406 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
2,266 | 4,194 | 4,656 | 3,190 | 3,140 |
| 1. Trading securities |
|
|
5,141 | 5,141 | 5,141 | 4,326 | 4,326 |
| 2. Provision for diminution in value of trading securities |
|
|
-2,875 | -1,401 | -485 | -1,136 | -1,187 |
| 3. Investments holding until maturity |
|
|
| 454 | | | |
| III. Short-term receivables |
|
|
31,957 | 15,683 | 9,465 | 1,701 | 1,173 |
| 1. Short-term receivables of customers |
|
|
46,963 | 42,752 | 37,557 | 35,349 | 32,146 |
| 2. Prepayments to suppliers |
|
|
5,084 | 5,095 | 5,011 | 5,114 | 5,146 |
| 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 |
|
|
68,244 | 65,752 | 65,315 | 65,488 | 67,184 |
| 7. Provision for doubtful short-term receivables |
|
|
-88,334 | -97,916 | -98,418 | -104,251 | -103,303 |
| IV. Inventories |
|
|
23,795 | 20,483 | 20,506 | 20,404 | 20,404 |
| 1. Inventories |
|
|
24,576 | 22,121 | 22,144 | 22,042 | 22,042 |
| 2. Provision for decline in value of inventories |
|
|
-781 | -1,638 | -1,638 | -1,638 | -1,638 |
| V. Other current assets |
|
|
3,980 | 4,011 | 4,055 | 4,091 | 4,111 |
| 1. Short-term prepaid expenses |
|
|
54 | 49 | 55 | 57 | 53 |
| 2. Deductible VAT |
|
|
3,912 | 3,963 | 4,000 | 4,034 | 4,057 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
15 | | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
72,568 | 85,874 | 85,585 | 85,340 | 85,112 |
| I. Long-term receivables |
|
|
62,552 | 79,174 | 79,174 | 79,174 | 79,174 |
| 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 |
|
|
62,552 | 79,174 | 79,174 | 79,174 | 79,174 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,006 | 1,712 | 1,441 | 1,196 | 968 |
| 1. Tangible fixed assets |
|
|
1,512 | 1,257 | 1,024 | 818 | 629 |
| - Cost |
|
|
20,269 | 20,188 | 20,188 | 20,188 | 17,806 |
| - Accumulated depreciation |
|
|
-18,757 | -18,931 | -19,164 | -19,370 | -17,177 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
494 | 455 | 417 | 378 | 339 |
| - Cost |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
| - Accumulated depreciation |
|
|
-506 | -544 | -583 | -622 | -660 |
| 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 |
|
|
7,971 | 4,970 | 4,970 | 4,970 | 4,970 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
7,080 | 7,080 | 7,080 | 7,080 | 7,080 |
| 3. Other investments in equity instruments |
|
|
2,398 | 2,398 | 2,398 | 3,212 | 3,212 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,506 | -4,508 | -4,508 | -5,323 | -5,323 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
39 | 18 | | | |
| 1. Long-term prepaid expenses |
|
|
39 | 18 | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
135,225 | 130,349 | 124,535 | 114,892 | 114,345 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
252,000 | 275,460 | 274,151 | 278,600 | 281,515 |
| I. Current liabilities |
|
|
187,521 | 190,722 | 189,413 | 193,858 | 196,769 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
7,358 | 7,315 | 7,315 | 7,277 | 7,259 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
59,473 | 58,040 | 57,802 | 57,482 | 55,396 |
| 4. Advances from customers |
|
|
10,414 | 7,347 | 4,550 | 4,580 | 5,583 |
| 5. Taxes and other payables to the State Budget |
|
|
39,079 | 42,463 | 42,551 | 46,138 | 46,964 |
| 6. Payables to employees |
|
|
6,216 | 7,125 | 5,943 | 5,851 | 6,087 |
| 7. Short-term accrued expenses |
|
|
12,849 | 12,822 | 13,553 | 13,603 | 13,738 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
52,132 | 55,610 | 57,699 | 58,927 | 61,743 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
64,478 | 84,737 | 84,737 | 84,742 | 84,746 |
| 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 |
|
|
64,478 | 84,737 | 84,737 | 84,742 | 84,746 |
| 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 |
|
|
-116,775 | -145,111 | -149,616 | -163,708 | -167,170 |
| I. ShareHolder's equity |
|
|
-116,775 | -145,111 | -149,616 | -163,708 | -167,170 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
15,777 | 15,777 | 15,777 | 15,777 | 15,777 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-182,552 | -210,888 | -215,393 | -229,485 | -232,947 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-176,959 | -202,449 | -210,888 | -215,393 | -229,485 |
| - Profit after tax undistributed this period |
|
|
-5,593 | -8,439 | -4,505 | -14,093 | -3,462 |
| 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 |
|
|
135,225 | 130,349 | 124,535 | 114,892 | 114,345 |
There is no report.
|
|