|
|
Q4 2020 | Q1 2021 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
40,065 | 39,478 | 60,656 | 57,768 | 87,405 |
| I. Cash and cash equivalents |
|
|
181 | 105 | 1,003 | 180 | 154 |
| 1. Cash |
|
|
181 | 105 | 1,003 | 180 | 154 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
32,262 | 31,601 | 51,829 | 49,800 | 79,288 |
| 1. Short-term receivables of customers |
|
|
29,210 | 28,768 | 20,121 | 19,004 | 19,460 |
| 2. Prepayments to suppliers |
|
|
566 | 566 | 574 | 685 | 673 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 8,000 | 21,200 | 23,650 |
| 6. Other short-term receivables |
|
|
9,074 | 8,854 | 33,302 | 19,522 | 47,528 |
| 7. Provision for doubtful short-term receivables |
|
|
-6,588 | -6,588 | -10,168 | -10,610 | -12,024 |
| IV. Inventories |
|
|
7,606 | 7,606 | 7,606 | 7,606 | 7,606 |
| 1. Inventories |
|
|
8,732 | 8,732 | 8,732 | 8,732 | 8,732 |
| 2. Provision for decline in value of inventories |
|
|
-1,126 | -1,126 | -1,126 | -1,126 | -1,126 |
| V. Other current assets |
|
|
15 | 166 | 217 | 182 | 356 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
15 | 15 | 38 | 61 | 236 |
| 3. Taxes and the State Receivables |
|
|
| 151 | 179 | 121 | 121 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
92,713 | 92,713 | 97,881 | 105,055 | 124,184 |
| I. Long-term receivables |
|
|
| | | 10,650 | |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | 10,650 | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
159 | 159 | 159 | 1,852 | 10,130 |
| 1. Tangible fixed assets |
|
|
159 | 159 | 159 | 1,852 | 10,130 |
| - Cost |
|
|
34,199 | 34,199 | 31,157 | 32,923 | 42,363 |
| - Accumulated depreciation |
|
|
-34,040 | -34,040 | -30,998 | -31,071 | -32,233 |
| 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 |
|
|
| | 10,661 | | 21,500 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 10,661 | | 21,500 |
| IV. Long-term financial investments |
|
|
92,554 | 92,554 | 87,060 | 92,554 | 92,554 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
92,554 | 92,554 | 92,554 | 92,554 | 92,554 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | -5,493 | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| | | | |
| 1. Long-term prepaid expenses |
|
|
| | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
132,778 | 132,191 | 158,537 | 162,824 | 211,588 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
16,222 | 15,992 | 15,822 | 14,499 | 14,201 |
| I. Current liabilities |
|
|
16,222 | 15,992 | 15,822 | 14,499 | 14,201 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,901 | 5,901 | 5,901 | 5,823 | 5,823 |
| 4. Advances from customers |
|
|
6,144 | 6,144 | 6,644 | 6,144 | 6,144 |
| 5. Taxes and other payables to the State Budget |
|
|
1,605 | 1,542 | 923 | 370 | 253 |
| 6. Payables to employees |
|
|
195 | 191 | 195 | 109 | 93 |
| 7. Short-term accrued expenses |
|
|
445 | 445 | 445 | 445 | 445 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,237 | 1,315 | 1,259 | 1,519 | 1,354 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
695 | 455 | 455 | 90 | 90 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
116,556 | 116,199 | 142,714 | 148,324 | 197,388 |
| I. ShareHolder's equity |
|
|
116,556 | 116,199 | 142,714 | 148,324 | 197,388 |
| 1. Owner's investment capital |
|
|
64,800 | 64,800 | 64,800 | 64,800 | 64,800 |
| 2. Share capital surplus |
|
|
15,960 | 15,960 | 15,960 | 15,960 | 15,960 |
| 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 |
|
|
54,514 | 54,514 | 54,514 | 54,514 | 54,514 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-18,719 | -19,076 | 7,440 | 13,050 | 62,113 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-16,569 | -18,719 | -18,719 | 7,440 | 13,050 |
| - Profit after tax undistributed this period |
|
|
-2,150 | -357 | 26,159 | 5,610 | 49,063 |
| 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 |
|
|
132,778 | 132,191 | 158,537 | 162,824 | 211,588 |
There is no report.
|
|