|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
51,372 | 20,765 | 29,785 | 39,377 | 76,306 |
| I. Cash and cash equivalents |
|
|
10,689 | 1,837 | 2,892 | 1,432 | 2,080 |
| 1. Cash |
|
|
5,089 | 1,337 | 2,892 | 1,432 | 2,080 |
| 2. Cash equivalents |
|
|
5,600 | 500 | | | |
| II. Short-term financial investments |
|
|
10,000 | 2,000 | 4,900 | 17,200 | 12,370 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
10,000 | 2,000 | 4,900 | 17,200 | 12,370 |
| III. Short-term receivables |
|
|
9,179 | 9,924 | 13,272 | 8,808 | 50,742 |
| 1. Short-term receivables of customers |
|
|
13,925 | 14,865 | 13,583 | 6,626 | 52,774 |
| 2. Prepayments to suppliers |
|
|
122 | 67 | 4,566 | 48 | 181 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 4,000 | |
| 6. Other short-term receivables |
|
|
218 | 79 | 243 | 529 | 383 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,086 | -5,086 | -5,119 | -2,396 | -2,596 |
| IV. Inventories |
|
|
21,150 | 6,737 | 8,428 | 11,722 | 11,001 |
| 1. Inventories |
|
|
21,621 | 7,277 | 8,428 | 11,722 | 11,001 |
| 2. Provision for decline in value of inventories |
|
|
-471 | -541 | | | |
| V. Other current assets |
|
|
354 | 268 | 292 | 215 | 113 |
| 1. Short-term prepaid expenses |
|
|
101 | 22 | 177 | 215 | 113 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
253 | 246 | 115 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
76,670 | 69,114 | 64,121 | 60,320 | 57,080 |
| 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 |
|
|
37,679 | 32,461 | 29,498 | 27,748 | 26,159 |
| 1. Tangible fixed assets |
|
|
37,679 | 32,461 | 29,498 | 27,748 | 26,159 |
| - Cost |
|
|
98,468 | 90,999 | 86,369 | 86,459 | 86,459 |
| - Accumulated depreciation |
|
|
-60,789 | -58,538 | -56,871 | -58,711 | -60,300 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
167 | 167 | 167 | 167 | 167 |
| - Accumulated depreciation |
|
|
-167 | -167 | -167 | -167 | -167 |
| III. Real Estate Investments |
|
|
38,532 | 36,386 | 34,348 | 32,390 | 30,629 |
| - Cost |
|
|
59,564 | 59,564 | 59,564 | 59,564 | 59,564 |
| - Accumulated depreciation |
|
|
-21,032 | -23,179 | -25,216 | -27,174 | -28,935 |
| 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 |
|
|
250 | 250 | 50 | 50 | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
250 | 250 | 50 | 50 | |
| V. Total other long-term assets |
|
|
208 | 17 | 225 | 132 | 292 |
| 1. Long-term prepaid expenses |
|
|
208 | 17 | 225 | 132 | 292 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
128,042 | 89,879 | 93,906 | 99,697 | 133,386 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
46,760 | 18,531 | 13,577 | 16,922 | 44,236 |
| I. Current liabilities |
|
|
45,567 | 15,689 | 10,342 | 11,166 | 38,201 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
29,561 | 2,168 | | | 26,410 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,459 | 2,154 | 2,716 | 995 | 1,457 |
| 4. Advances from customers |
|
|
2,917 | 1,307 | 102 | 134 | 94 |
| 5. Taxes and other payables to the State Budget |
|
|
354 | 323 | 480 | 737 | 970 |
| 6. Payables to employees |
|
|
2,422 | 1,121 | 1,690 | 1,263 | 1,341 |
| 7. Short-term accrued expenses |
|
|
1,642 | 877 | 861 | 4,253 | 4,258 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
45 | 44 | 22 | | 25 |
| 11. Other short-term payables |
|
|
4,398 | 7,084 | 4,109 | 3,528 | 3,460 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
769 | 611 | 363 | 258 | 185 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,192 | 2,842 | 3,235 | 5,755 | 6,035 |
| 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 |
|
|
1,192 | 2,842 | 3,235 | 5,755 | 6,035 |
| 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 |
|
|
81,282 | 71,348 | 80,329 | 82,776 | 89,150 |
| I. ShareHolder's equity |
|
|
81,282 | 71,348 | 80,329 | 82,776 | 89,150 |
| 1. Owner's investment capital |
|
|
46,624 | 46,624 | 46,624 | 46,624 | 46,624 |
| 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 |
|
|
24,225 | 24,225 | 24,225 | 24,225 | 24,225 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
10,433 | 499 | 9,480 | 11,927 | 18,301 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
12,032 | 7,170 | 499 | 5,750 | 8,197 |
| - Profit after tax undistributed this period |
|
|
-1,599 | -6,670 | 8,981 | 6,177 | 10,104 |
| 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 |
|
|
128,042 | 89,879 | 93,906 | 99,697 | 133,386 |
There is no report.
|
|