|
|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q4 2023 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
197,715 | 202,631 | 201,682 | 179,650 | 78,073 |
 | I. Cash and cash equivalents |
|
|
724 | 1,038 | 1,768 | 1,752 | 81 |
 | 1. Cash |
|
|
724 | 1,038 | 1,768 | 1,752 | 81 |
 | 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 |
|
|
119,914 | 134,300 | 132,584 | 117,628 | 70,214 |
 | 1. Short-term receivables of customers |
|
|
68,339 | 68,842 | 67,738 | 67,326 | 10,556 |
 | 2. Prepayments to suppliers |
|
|
5,512 | 6,492 | 6,492 | 4,045 | 2,061 |
 | 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 |
|
|
66,998 | 64,990 | 64,378 | 67,192 | 72,993 |
 | 7. Provision for doubtful short-term receivables |
|
|
-20,936 | -6,023 | -6,023 | -20,936 | -15,396 |
 | IV. Inventories |
|
|
75,987 | 66,015 | 66,049 | 58,830 | 6,537 |
 | 1. Inventories |
|
|
78,252 | 68,280 | 68,314 | 61,095 | 8,802 |
 | 2. Provision for decline in value of inventories |
|
|
-2,265 | -2,265 | -2,265 | -2,265 | -2,265 |
 | V. Other current assets |
|
|
1,090 | 1,277 | 1,281 | 1,441 | 1,240 |
 | 1. Short-term prepaid expenses |
|
|
| 25 | 25 | | |
 | 2. Deductible VAT |
|
|
685 | 693 | 697 | 1,010 | 809 |
 | 3. Taxes and the State Receivables |
|
|
405 | 559 | 559 | 431 | 431 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
46,656 | 32,167 | 31,981 | 24,943 | 18,592 |
 | I. Long-term receivables |
|
|
| | | | 65 |
 | 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 |
|
|
| | | | 65 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
27,396 | 13,389 | 13,023 | 5,689 | 1,034 |
 | 1. Tangible fixed assets |
|
|
7,401 | 6,726 | 6,360 | 5,894 | 440 |
 | - Cost |
|
|
51,104 | 51,104 | 51,104 | 49,929 | 35,140 |
 | - Accumulated depreciation |
|
|
-43,702 | -44,378 | -44,744 | -44,035 | -34,700 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
19,994 | 6,663 | 6,663 | -206 | 594 |
 | - Cost |
|
|
20,199 | 6,870 | 6,870 | | 800 |
 | - Accumulated depreciation |
|
|
-205 | -206 | -206 | -206 | -206 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,054 | 1,054 | 1,054 | 1,054 | 1,016 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,054 | 1,054 | 1,054 | 1,054 | 1,016 |
 | IV. Long-term financial investments |
|
|
17,634 | 17,023 | 17,173 | 17,659 | 13,967 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
17,633 | 17,035 | 17,185 | 17,658 | 14,140 |
 | 3. Other investments in equity instruments |
|
|
4,931 | 4,931 | 4,931 | 4,931 | 4,931 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-4,930 | -4,943 | -4,943 | -4,930 | -5,104 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
572 | 700 | 730 | 541 | 2,510 |
 | 1. Long-term prepaid expenses |
|
|
507 | 634 | 665 | 475 | 2,510 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
65 | 65 | 65 | 65 | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
244,371 | 234,798 | 233,663 | 204,593 | 96,665 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
166,152 | 136,820 | 136,579 | 132,254 | 69,166 |
 | I. Current liabilities |
|
|
166,032 | 136,700 | 136,459 | 132,134 | 69,046 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
22,060 | 10,374 | 8,811 | 7,892 | 7,329 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
87,359 | 71,397 | 72,005 | 64,513 | 25,842 |
 | 4. Advances from customers |
|
|
269 | 1,170 | 1,614 | 1,102 | 528 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,203 | 3,642 | 3,651 | 2,656 | 2,264 |
 | 6. Payables to employees |
|
|
1,335 | 719 | 849 | 892 | 1,296 |
 | 7. Short-term accrued expenses |
|
|
12,264 | 18,326 | 18,326 | 12,107 | 2,314 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
39,543 | 31,070 | 31,202 | 42,972 | 29,473 |
 | 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 |
|
|
120 | 120 | 120 | 120 | 120 |
 | 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 |
|
|
| 120 | 120 | 120 | 120 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
120 | | | | |
 | 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 |
|
|
78,219 | 97,978 | 97,085 | 72,339 | 27,499 |
 | I. ShareHolder's equity |
|
|
78,219 | 97,978 | 97,085 | 72,339 | 27,499 |
 | 1. Owner's investment capital |
|
|
48,000 | 48,000 | 48,000 | 48,000 | 48,000 |
 | 2. Share capital surplus |
|
|
32,664 | 32,664 | 32,664 | 32,664 | 32,664 |
 | 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 |
|
|
1,592 | 1,592 | 1,592 | 1,592 | 100 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
100 | 82 | 82 | 82 | 37 |
 | 11. After tax undistributed profit |
|
|
-22,262 | -2,313 | -3,141 | -28,116 | -53,302 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,530 | -1,197 | -1,197 | -22,262 | -50,785 |
 | - Profit after tax undistributed this period |
|
|
-27,792 | -1,117 | -1,944 | -5,854 | -2,517 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
18,125 | 17,954 | 17,888 | 18,117 | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
244,371 | 234,798 | 233,663 | 204,593 | 96,665 |
There is no report.
|
|