|
|
Q4 2019 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
89,226 | 63,036 | 70,867 | 94,947 | 64,189 |
| I. Cash and cash equivalents |
|
|
12,039 | 829 | 5,332 | 966 | 769 |
| 1. Cash |
|
|
12,039 | 829 | 1,359 | 966 | 769 |
| 2. Cash equivalents |
|
|
| | 3,973 | | |
| 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 |
|
|
57,241 | 39,129 | 43,439 | 60,924 | 44,871 |
| 1. Short-term receivables of customers |
|
|
57,566 | 38,326 | 35,013 | 60,487 | 44,739 |
| 2. Prepayments to suppliers |
|
|
| 1,000 | 8,623 | 420 | 398 |
| 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 |
|
|
1,642 | 1,642 | 1,642 | 1,777 | 1,566 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,966 | -1,839 | -1,839 | -1,760 | -1,832 |
| IV. Inventories |
|
|
19,945 | 23,077 | 21,866 | 33,057 | 18,508 |
| 1. Inventories |
|
|
19,945 | 23,077 | 21,866 | 33,057 | 18,508 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| | 229 | | 41 |
| 1. Short-term prepaid expenses |
|
|
| | | | 41 |
| 2. Deductible VAT |
|
|
| | 229 | | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,804 | 25,995 | 22,512 | 21,035 | 19,376 |
| 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 |
|
|
26,197 | 22,974 | 21,651 | 18,611 | 17,771 |
| 1. Tangible fixed assets |
|
|
25,945 | 22,860 | 21,651 | 18,611 | 17,771 |
| - Cost |
|
|
79,769 | 80,395 | 82,654 | 82,654 | 84,718 |
| - Accumulated depreciation |
|
|
-53,824 | -57,535 | -61,004 | -64,044 | -66,947 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
252 | 114 | | | |
| - Cost |
|
|
710 | 710 | 710 | 710 | 710 |
| - Accumulated depreciation |
|
|
-458 | -596 | -710 | -710 | -710 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 1,166 | | | 1,067 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 1,166 | | | 1,067 |
| IV. Long-term financial investments |
|
|
300 | 300 | | | |
| 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 |
|
|
300 | 300 | | | |
| V. Total other long-term assets |
|
|
2,307 | 1,555 | 862 | 2,425 | 538 |
| 1. Long-term prepaid expenses |
|
|
2,307 | 1,555 | 862 | 2,425 | 538 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
118,030 | 89,031 | 93,380 | 115,983 | 83,565 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
64,575 | 44,603 | 54,902 | 74,457 | 44,296 |
| I. Current liabilities |
|
|
64,575 | 44,603 | 54,902 | 74,457 | 43,502 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
38,675 | 27,282 | 25,570 | 25,048 | 17,922 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
17,133 | 11,481 | 20,648 | 30,697 | 18,957 |
| 4. Advances from customers |
|
|
2,055 | 1,248 | 4,631 | 14,920 | 3,864 |
| 5. Taxes and other payables to the State Budget |
|
|
2,073 | 721 | 13 | 239 | 602 |
| 6. Payables to employees |
|
|
3,102 | 1,601 | 1,463 | 1,935 | 1,345 |
| 7. Short-term accrued expenses |
|
|
28 | 28 | 45 | 53 | 250 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,320 | 1,752 | 2,244 | 1,552 | 552 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
190 | 491 | 289 | 12 | 10 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | 793 |
| 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 |
|
|
| | | | 793 |
| 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 |
|
|
53,456 | 44,428 | 38,478 | 41,526 | 39,269 |
| I. ShareHolder's equity |
|
|
53,456 | 44,428 | 38,478 | 41,526 | 39,269 |
| 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
| 2. Share capital surplus |
|
|
3,634 | 3,634 | 3,634 | 3,634 | 3,634 |
| 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 |
|
|
5,604 | 5,604 | 5,604 | 5,604 | 5,604 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
4,218 | -4,811 | -10,760 | -7,713 | -9,969 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 188 | -4,811 | -10,760 | -7,713 |
| - Profit after tax undistributed this period |
|
|
4,218 | -4,998 | -5,950 | 3,048 | -2,256 |
| 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 |
|
|
118,030 | 89,031 | 93,380 | 115,983 | 83,565 |
There is no report.
|
|