|
|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,810 | 16,442 | 14,178 | 13,810 | 16,721 |
 | I. Cash and cash equivalents |
|
|
3,022 | 1,352 | 4,385 | 2,355 | 7,464 |
 | 1. Cash |
|
|
1,522 | 852 | 3,885 | 2,355 | 7,464 |
 | 2. Cash equivalents |
|
|
1,500 | 500 | 500 | | |
 | 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 |
|
|
7,793 | 13,055 | 8,509 | 10,078 | 7,312 |
 | 1. Short-term receivables of customers |
|
|
5,914 | 5,742 | 7,376 | 5,891 | 6,688 |
 | 2. Prepayments to suppliers |
|
|
193 | 223 | 209 | 214 | 448 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
3,061 | 3,511 | | | |
 | 6. Other short-term receivables |
|
|
5,311 | 10,397 | 8,496 | 11,544 | 7,747 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,686 | -6,817 | -7,571 | -7,571 | -7,571 |
 | IV. Inventories |
|
|
2,157 | 586 | 247 | 350 | 924 |
 | 1. Inventories |
|
|
2,157 | 586 | 247 | 350 | 1,045 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | -121 |
 | V. Other current assets |
|
|
1,838 | 1,450 | 1,037 | 1,027 | 1,021 |
 | 1. Short-term prepaid expenses |
|
|
601 | 445 | 7 | 3 | 15 |
 | 2. Deductible VAT |
|
|
1,198 | 966 | 972 | 988 | 996 |
 | 3. Taxes and the State Receivables |
|
|
39 | 39 | 58 | 36 | 10 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
48,014 | 44,785 | 42,510 | 32,712 | 33,074 |
 | I. Long-term receivables |
|
|
| | 4,246 | | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 4,246 | | |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
42,438 | 38,563 | 36,097 | 31,724 | 31,564 |
 | 1. Tangible fixed assets |
|
|
40,072 | 36,431 | 34,102 | 29,964 | 29,884 |
 | - Cost |
|
|
82,090 | 77,273 | 77,926 | 78,291 | 80,672 |
 | - Accumulated depreciation |
|
|
-42,019 | -40,842 | -43,824 | -48,327 | -50,788 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,366 | 2,132 | 1,994 | 1,760 | 1,680 |
 | - Cost |
|
|
4,741 | 4,741 | 4,809 | 4,809 | 4,882 |
 | - Accumulated depreciation |
|
|
-2,375 | -2,610 | -2,815 | -3,049 | -3,202 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
255 | 255 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
255 | 255 | | | |
 | IV. Long-term financial investments |
|
|
5,321 | 5,500 | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
7,126 | 8,126 | 3,126 | 3,126 | 3,126 |
 | 3. Other investments in equity instruments |
|
|
500 | 500 | 500 | 500 | 500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,305 | -3,126 | -3,626 | -3,626 | -3,626 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
| 467 | 2,168 | 988 | 1,510 |
 | 1. Long-term prepaid expenses |
|
|
| 467 | 2,168 | 988 | 1,510 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
62,824 | 61,227 | 56,688 | 46,522 | 49,796 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
70,634 | 71,847 | 67,889 | 66,685 | 64,150 |
 | I. Current liabilities |
|
|
53,527 | 62,774 | 65,439 | 66,685 | 64,150 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,123 | 14,590 | 16,769 | 18,755 | 12,905 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
649 | 377 | 1,203 | 566 | 461 |
 | 4. Advances from customers |
|
|
11,845 | 14,208 | 7,740 | 3,049 | 11,752 |
 | 5. Taxes and other payables to the State Budget |
|
|
| 37 | 218 | 270 | 950 |
 | 6. Payables to employees |
|
|
624 | 476 | 1,844 | 1,893 | 4,604 |
 | 7. Short-term accrued expenses |
|
|
1,462 | | 50 | 76 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
31,747 | 33,009 | 37,537 | 42,000 | 33,401 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
77 | 77 | 77 | 77 | 77 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
17,107 | 9,073 | 2,450 | | |
 | 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 |
|
|
| 1,858 | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
17,107 | 7,214 | 2,450 | | |
 | 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 |
|
|
-7,810 | -10,620 | -11,201 | -20,163 | -14,354 |
 | I. ShareHolder's equity |
|
|
-7,810 | -10,620 | -11,201 | -20,163 | -14,354 |
 | 1. Owner's investment capital |
|
|
56,250 | 56,250 | 56,250 | 56,250 | 56,250 |
 | 2. Share capital surplus |
|
|
8,922 | 8,922 | 8,922 | 8,922 | 8,922 |
 | 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 |
|
|
204 | 204 | 204 | 204 | 204 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
77 | 77 | 77 | 77 | 77 |
 | 11. After tax undistributed profit |
|
|
-73,265 | -76,074 | -76,655 | -85,617 | -79,808 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-67,790 | -73,265 | -76,074 | -76,655 | -85,617 |
 | - Profit after tax undistributed this period |
|
|
-5,475 | -2,810 | -581 | -8,962 | 5,808 |
 | 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 |
|
|
62,824 | 61,227 | 56,688 | 46,522 | 49,796 |
There is no report.
|
|