|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
182,684 | 158,297 | 151,593 | 148,570 | 111,059 |
| I. Cash and cash equivalents |
|
|
2,973 | 9,989 | 12,186 | 4,262 | 21,150 |
| 1. Cash |
|
|
2,973 | 989 | 12,186 | 4,262 | 21,150 |
| 2. Cash equivalents |
|
|
| 9,000 | | | |
| II. Short-term financial investments |
|
|
16,000 | 8,200 | | 20,000 | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
16,000 | 8,200 | | 20,000 | |
| III. Short-term receivables |
|
|
163,503 | 137,095 | 136,778 | 121,810 | 87,535 |
| 1. Short-term receivables of customers |
|
|
133,586 | 115,346 | 104,865 | 55,706 | 28,486 |
| 2. Prepayments to suppliers |
|
|
1,959 | 2,238 | 2,160 | 2,160 | 2,193 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
3,300 | 15,300 | 24,300 | 41,300 | 41,600 |
| 6. Other short-term receivables |
|
|
43,942 | 23,274 | 24,517 | 42,085 | 34,722 |
| 7. Provision for doubtful short-term receivables |
|
|
-19,284 | -19,063 | -19,063 | -19,441 | -19,465 |
| IV. Inventories |
|
|
4 | 4 | 4 | 4 | 4 |
| 1. Inventories |
|
|
4 | 4 | 4 | 4 | 4 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
204 | 3,009 | 2,624 | 2,495 | 2,369 |
| 1. Short-term prepaid expenses |
|
|
22 | | | | 73 |
| 2. Deductible VAT |
|
|
| 1,924 | 1,539 | 1,385 | 979 |
| 3. Taxes and the State Receivables |
|
|
182 | 1,085 | 1,085 | 1,109 | 1,317 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
47,019 | 46,191 | 46,498 | 62,743 | 82,735 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
225 | 225 | 225 | 225 | 225 |
| 1. Tangible fixed assets |
|
|
225 | 225 | 225 | 225 | 225 |
| - Cost |
|
|
12,124 | 6,564 | 3,541 | 3,541 | 3,541 |
| - Accumulated depreciation |
|
|
-11,899 | -6,339 | -3,317 | -3,317 | -3,317 |
| 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 |
|
|
| | | | 20,235 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | 20,235 |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
27,453 | 27,453 | 28,358 | 45,202 | 45,557 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
41,746 | 41,746 | 41,746 | 41,746 | 41,746 |
| 3. Other investments in equity instruments |
|
|
14,409 | 14,409 | 14,341 | 14,341 | 14,341 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-28,703 | -28,703 | -27,729 | -10,885 | -10,530 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
19,341 | 18,514 | 17,915 | 17,316 | 16,717 |
| 1. Long-term prepaid expenses |
|
|
19,341 | 18,514 | 17,915 | 17,316 | 16,717 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
229,702 | 204,488 | 198,090 | 211,313 | 193,793 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
107,935 | 82,601 | 77,321 | 75,362 | 57,122 |
| I. Current liabilities |
|
|
104,745 | 79,411 | 74,199 | 70,399 | 52,159 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
16,003 | | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
37,498 | 31,652 | 23,818 | 23,472 | 22,323 |
| 4. Advances from customers |
|
|
232 | 243 | 269 | 269 | 299 |
| 5. Taxes and other payables to the State Budget |
|
|
6,240 | 6,056 | 5,071 | 4,143 | 2,304 |
| 6. Payables to employees |
|
|
1,323 | 1,037 | 1,284 | 758 | 619 |
| 7. Short-term accrued expenses |
|
|
31,888 | 29,340 | 29,340 | 29,340 | 17,792 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
11,559 | 11,082 | 14,418 | 12,418 | 8,822 |
| 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 |
|
|
3,190 | 3,190 | 3,122 | 4,964 | 4,964 |
| 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 |
|
|
3,190 | 3,190 | 3,122 | 4,964 | 4,964 |
| 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 |
|
|
121,767 | 121,887 | 120,769 | 135,951 | 136,671 |
| I. ShareHolder's equity |
|
|
121,767 | 121,887 | 120,769 | 135,951 | 136,671 |
| 1. Owner's investment capital |
|
|
106,000 | 106,000 | 106,000 | 106,000 | 106,000 |
| 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 |
|
|
13,065 | 13,065 | 13,065 | 13,065 | 13,065 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,702 | 2,822 | 1,704 | 16,886 | 17,606 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,033 | 4,301 | 2,822 | 1,704 | 20,469 |
| - Profit after tax undistributed this period |
|
|
1,669 | -1,478 | -1,118 | 15,182 | -2,863 |
| 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 |
|
|
229,702 | 204,488 | 198,090 | 211,313 | 193,793 |
There is no report.
|
|