|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
40,265 | 36,759 | 18,842 | 47,439 | 54,208 |
| I. Cash and cash equivalents |
|
|
7,600 | 3,269 | 588 | 2,954 | 6,162 |
| 1. Cash |
|
|
7,600 | 3,269 | 588 | 2,954 | 6,162 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
400 | 100 | 1 | 1 | 1 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
400 | 100 | 1 | 1 | 1 |
| III. Short-term receivables |
|
|
25,609 | 28,099 | 15,507 | 42,653 | 45,393 |
| 1. Short-term receivables of customers |
|
|
21,967 | 20,277 | 44,787 | 70,620 | 66,893 |
| 2. Prepayments to suppliers |
|
|
251 | 20 | 3,737 | 4,412 | 12,238 |
| 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 |
|
|
6,966 | 11,629 | 6,081 | 6,534 | 5,276 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,574 | -3,827 | -39,098 | -38,914 | -39,014 |
| IV. Inventories |
|
|
5,693 | 4,484 | 804 | 1,273 | 2,016 |
| 1. Inventories |
|
|
5,693 | 4,484 | 804 | 1,273 | 2,016 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
963 | 807 | 1,942 | 558 | 636 |
| 1. Short-term prepaid expenses |
|
|
723 | 545 | 1,478 | 400 | 478 |
| 2. Deductible VAT |
|
|
95 | 118 | 464 | 158 | 158 |
| 3. Taxes and the State Receivables |
|
|
145 | 145 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
88,327 | 84,151 | 86,550 | 83,971 | 71,210 |
| I. Long-term receivables |
|
|
| | 4,476 | 4,742 | 1,004 |
| 1. Long-term customer's receivables |
|
|
36,239 | 35,251 | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | 3,690 | 3,690 | |
| 5. Other long-term receivables |
|
|
24 | 24 | 786 | 1,052 | 1,004 |
| 6. Provision for doubtful long-term receivables |
|
|
-36,263 | -35,275 | | | |
| II. Fixed assets |
|
|
34,272 | 31,377 | 30,647 | 29,364 | 32,918 |
| 1. Tangible fixed assets |
|
|
30,731 | 28,000 | 27,370 | 23,768 | 27,681 |
| - Cost |
|
|
65,732 | 66,015 | 68,012 | 66,586 | 73,388 |
| - Accumulated depreciation |
|
|
-35,000 | -38,015 | -40,642 | -42,819 | -45,707 |
| 2. Fixed assets of financial leasing |
|
|
| | | 2,419 | 2,160 |
| - Cost |
|
|
| | | 2,592 | 2,592 |
| - Accumulated depreciation |
|
|
| | | -173 | -432 |
| 3. Intangible fixed assets |
|
|
3,540 | 3,377 | 3,277 | 3,177 | 3,077 |
| - Cost |
|
|
4,858 | 4,668 | 4,668 | 4,668 | 4,668 |
| - Accumulated depreciation |
|
|
-1,317 | -1,291 | -1,391 | -1,491 | -1,592 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
49 | | 4,263 | 7,126 | 424 |
| 1. Costs of long-term production, business in progress |
|
|
49 | | | | |
| 2. Costs of construction in progress |
|
|
| | 4,263 | 7,126 | 424 |
| IV. Long-term financial investments |
|
|
| | | | |
| 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 |
|
|
| | | | |
| V. Total other long-term assets |
|
|
54,007 | 52,774 | 47,163 | 42,739 | 36,864 |
| 1. Long-term prepaid expenses |
|
|
54,007 | 52,774 | 47,163 | 42,739 | 36,864 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
128,592 | 120,910 | 105,392 | 131,410 | 125,418 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
89,121 | 86,848 | 84,231 | 112,283 | 105,738 |
| I. Current liabilities |
|
|
50,133 | 67,441 | 61,907 | 91,714 | 53,434 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,488 | 40,765 | 38,588 | 60,531 | 22,753 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
33,772 | 19,763 | 17,971 | 20,157 | 12,487 |
| 4. Advances from customers |
|
|
4,438 | 2,574 | 815 | 160 | 3,741 |
| 5. Taxes and other payables to the State Budget |
|
|
1,630 | 1,632 | 1,183 | 3,341 | 5,084 |
| 6. Payables to employees |
|
|
718 | 1,278 | 1,000 | 1,383 | 2,210 |
| 7. Short-term accrued expenses |
|
|
| 18 | 24 | 347 | 131 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,087 | 1,411 | 2,327 | 5,795 | 7,028 |
| 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 |
|
|
38,988 | 19,407 | 22,323 | 20,569 | 52,304 |
| 1. Long-term payables to sellers |
|
|
838 | 4,833 | 2,013 | 732 | 732 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
14,464 | 13,880 | 12,148 | 10,864 | 8,357 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
23,368 | 403 | 8,000 | 8,871 | 43,190 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
318 | 223 | 128 | 49 | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| 69 | 34 | 53 | 25 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
39,471 | 34,062 | 21,161 | 19,127 | 19,680 |
| I. ShareHolder's equity |
|
|
39,471 | 34,062 | 21,161 | 19,127 | 19,680 |
| 1. Owner's investment capital |
|
|
96,000 | 96,000 | 96,000 | 96,000 | 96,000 |
| 2. Share capital surplus |
|
|
35,149 | 35,149 | 35,149 | 35,149 | 35,149 |
| 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 |
|
|
2,823 | 2,823 | 2,823 | 2,823 | 2,823 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
586 | 586 | 586 | 586 | 586 |
| 11. After tax undistributed profit |
|
|
-95,086 | -100,496 | -113,397 | -115,431 | -114,878 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-95,751 | -100,656 | -115,975 | -115,402 | -115,431 |
| - Profit after tax undistributed this period |
|
|
665 | 160 | 2,578 | -29 | 553 |
| 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 |
|
|
128,592 | 120,910 | 105,392 | 131,410 | 125,418 |
There is no report.
|
|