|
|
Q4 2018 | Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
151,004 | 62,657 | 44,474 | 38,951 | 29,552 |
| I. Cash and cash equivalents |
|
|
266 | 659 | 102 | 269 | 167 |
| 1. Cash |
|
|
266 | 659 | 102 | 269 | 167 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
2,266 | 2,266 | 4,194 | 4,656 | 3,190 |
| 1. Trading securities |
|
|
5,141 | 5,141 | 5,141 | 5,141 | 4,326 |
| 2. Provision for diminution in value of trading securities |
|
|
-2,875 | -2,875 | -1,401 | -485 | -1,136 |
| 3. Investments holding until maturity |
|
|
| | 454 | | |
| III. Short-term receivables |
|
|
112,259 | 31,957 | 15,683 | 9,465 | 1,701 |
| 1. Short-term receivables of customers |
|
|
62,166 | 46,963 | 42,752 | 37,557 | 35,349 |
| 2. Prepayments to suppliers |
|
|
10,235 | 5,084 | 5,095 | 5,011 | 5,114 |
| 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 |
|
|
67,853 | 68,244 | 65,752 | 65,315 | 65,488 |
| 7. Provision for doubtful short-term receivables |
|
|
-27,996 | -88,334 | -97,916 | -98,418 | -104,251 |
| IV. Inventories |
|
|
32,292 | 23,795 | 20,483 | 20,506 | 20,404 |
| 1. Inventories |
|
|
33,073 | 24,576 | 22,121 | 22,144 | 22,042 |
| 2. Provision for decline in value of inventories |
|
|
-781 | -781 | -1,638 | -1,638 | -1,638 |
| V. Other current assets |
|
|
3,922 | 3,980 | 4,011 | 4,055 | 4,091 |
| 1. Short-term prepaid expenses |
|
|
78 | 54 | 49 | 55 | 57 |
| 2. Deductible VAT |
|
|
3,844 | 3,912 | 3,963 | 4,000 | 4,034 |
| 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 |
|
|
73,949 | 72,568 | 85,874 | 85,585 | 85,340 |
| I. Long-term receivables |
|
|
62,552 | 62,552 | 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 | 62,552 | 79,174 | 79,174 | 79,174 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,389 | 2,006 | 1,712 | 1,441 | 1,196 |
| 1. Tangible fixed assets |
|
|
2,856 | 1,512 | 1,257 | 1,024 | 818 |
| - Cost |
|
|
21,149 | 20,269 | 20,188 | 20,188 | 20,188 |
| - Accumulated depreciation |
|
|
-18,292 | -18,757 | -18,931 | -19,164 | -19,370 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
533 | 494 | 455 | 417 | 378 |
| - Cost |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
| - Accumulated depreciation |
|
|
-467 | -506 | -544 | -583 | -622 |
| 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 | 7,971 | 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 | 2,398 | 3,212 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,506 | -1,506 | -4,508 | -4,508 | -5,323 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
37 | 39 | 18 | | |
| 1. Long-term prepaid expenses |
|
|
37 | 39 | 18 | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
224,953 | 135,225 | 130,349 | 124,535 | 114,892 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
266,916 | 252,000 | 275,460 | 274,151 | 278,600 |
| I. Current liabilities |
|
|
202,438 | 187,521 | 190,722 | 189,413 | 193,858 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
8,472 | 7,358 | 7,315 | 7,315 | 7,277 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
71,127 | 59,473 | 58,040 | 57,802 | 57,482 |
| 4. Advances from customers |
|
|
11,444 | 10,414 | 7,347 | 4,550 | 4,580 |
| 5. Taxes and other payables to the State Budget |
|
|
38,862 | 39,079 | 42,463 | 42,551 | 46,138 |
| 6. Payables to employees |
|
|
7,048 | 6,216 | 7,125 | 5,943 | 5,851 |
| 7. Short-term accrued expenses |
|
|
10,951 | 12,849 | 12,822 | 13,553 | 13,603 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
54,534 | 52,132 | 55,610 | 57,699 | 58,927 |
| 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 | 64,478 | 84,737 | 84,737 | 84,742 |
| 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 | 64,478 | 84,737 | 84,737 | 84,742 |
| 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 |
|
|
-41,963 | -116,775 | -145,111 | -149,616 | -163,708 |
| I. ShareHolder's equity |
|
|
-41,963 | -116,775 | -145,111 | -149,616 | -163,708 |
| 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 |
|
|
-107,740 | -182,552 | -210,888 | -215,393 | -229,485 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-103,958 | -176,959 | -202,449 | -210,888 | -215,393 |
| - Profit after tax undistributed this period |
|
|
-3,782 | -5,593 | -8,439 | -4,505 | -14,093 |
| 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 |
|
|
224,953 | 135,225 | 130,349 | 124,535 | 114,892 |
There is no report.
|
|