|
|
Q3 2022 | Q4 2022 | Q1 2023 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
99,064 | 89,939 | 58,075 | 47,052 | 20,377 |
 | I. Cash and cash equivalents |
|
|
2,231 | 2,310 | 3,413 | 4,726 | 4,610 |
 | 1. Cash |
|
|
2,231 | 2,310 | 3,413 | 4,726 | 4,610 |
 | 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 |
|
|
22,797 | 32,711 | 24,396 | 16,930 | 13,924 |
 | 1. Short-term receivables of customers |
|
|
8,280 | 18,521 | 14,872 | 7,736 | 3,961 |
 | 2. Prepayments to suppliers |
|
|
1,925 | 202 | 282 | 277 | 264 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
10,500 | 10,500 | 10,500 | 10,500 | 10,500 |
 | 6. Other short-term receivables |
|
|
5,085 | 6,479 | 2,955 | 2,290 | 3,177 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,992 | -2,992 | -4,213 | -3,873 | -3,978 |
 | IV. Inventories |
|
|
72,795 | 54,808 | 30,047 | 25,032 | 1,439 |
 | 1. Inventories |
|
|
72,795 | 54,808 | 30,047 | 25,032 | 1,439 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,241 | 109 | 219 | 364 | 405 |
 | 1. Short-term prepaid expenses |
|
|
73 | 78 | 138 | 28 | 23 |
 | 2. Deductible VAT |
|
|
80 | | 50 | 122 | 169 |
 | 3. Taxes and the State Receivables |
|
|
1,088 | 31 | 31 | 214 | 214 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
38,563 | 37,881 | 36,897 | 32,271 | 29,303 |
 | I. Long-term receivables |
|
|
8,236 | 8,243 | 8,243 | 5,993 | 2,135 |
 | 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 |
|
|
8,236 | 8,243 | 8,243 | 5,993 | 2,135 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
11,922 | 11,366 | 10,829 | 8,887 | 7,158 |
 | 1. Tangible fixed assets |
|
|
10,846 | 10,333 | 9,839 | 8,887 | 7,158 |
 | - Cost |
|
|
54,915 | 54,915 | 54,915 | 49,508 | 48,854 |
 | - Accumulated depreciation |
|
|
-44,069 | -44,582 | -45,076 | -40,620 | -41,696 |
 | 2. Fixed assets of financial leasing |
|
|
1,076 | 1,033 | 990 | | |
 | - Cost |
|
|
1,730 | 1,730 | 1,730 | | |
 | - Accumulated depreciation |
|
|
-654 | -697 | -740 | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| 95 | 95 | 95 | 95 |
 | - Accumulated depreciation |
|
|
| -95 | -95 | -95 | -95 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
11 | 11 | 11 | 11 | 11 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
11 | 11 | 11 | 11 | 11 |
 | IV. Long-term financial investments |
|
|
485 | 485 | 240 | 310 | 330 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-715 | -715 | -960 | -890 | -870 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
17,908 | 17,776 | 17,574 | 17,070 | 19,669 |
 | 1. Long-term prepaid expenses |
|
|
17,908 | 17,776 | 17,574 | 17,070 | 19,669 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
137,627 | 127,820 | 94,973 | 79,324 | 49,680 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
119,853 | 115,379 | 111,255 | 50,427 | 44,567 |
 | I. Current liabilities |
|
|
119,579 | 115,105 | 111,178 | 50,427 | 5,215 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
64,604 | 59,475 | 61,031 | 6,313 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
746 | 1,871 | 1,083 | 1,092 | 23 |
 | 4. Advances from customers |
|
|
46,169 | 37,246 | 38,354 | 36,670 | 384 |
 | 5. Taxes and other payables to the State Budget |
|
|
426 | 8,536 | 1,824 | 1,188 | 102 |
 | 6. Payables to employees |
|
|
390 | 661 | 486 | 627 | 163 |
 | 7. Short-term accrued expenses |
|
|
1,420 | 2,290 | 449 | 1,424 | 19 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 431 |
 | 11. Other short-term payables |
|
|
5,536 | 4,737 | 7,663 | 2,825 | 3,805 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
288 | 288 | 288 | 288 | 288 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
274 | 274 | 76 | | 39,352 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
274 | 274 | 76 | | |
 | 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 |
|
|
| | | | 39,352 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
17,774 | 12,441 | -16,282 | 28,897 | 5,113 |
 | I. ShareHolder's equity |
|
|
17,774 | 12,441 | -16,282 | 28,897 | 5,113 |
 | 1. Owner's investment capital |
|
|
50,600 | 50,600 | 50,600 | 101,200 | 101,200 |
 | 2. Share capital surplus |
|
|
| | | -70 | -70 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-32,831 | -38,164 | -66,882 | -72,233 | -96,017 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-27,116 | -27,116 | -62,882 | -62,882 | -72,233 |
 | - Profit after tax undistributed this period |
|
|
-5,715 | -11,048 | -4,000 | -9,351 | -23,784 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
5 | 5 | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
137,627 | 127,820 | 94,973 | 79,324 | 49,680 |
There is no report.
|
|