|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
173,749 | 172,321 | 176,047 | 174,017 | 165,566 |
| I. Cash and cash equivalents |
|
|
22,889 | 27,594 | 38,667 | 51,707 | 62,697 |
| 1. Cash |
|
|
22,889 | 27,594 | 18,667 | 31,707 | 12,697 |
| 2. Cash equivalents |
|
|
| | 20,000 | 20,000 | 50,000 |
| II. Short-term financial investments |
|
|
5,000 | | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,000 | | | | |
| III. Short-term receivables |
|
|
13,844 | 12,143 | 8,848 | 10,886 | 9,021 |
| 1. Short-term receivables of customers |
|
|
12,105 | 10,145 | 5,943 | 7,115 | 5,449 |
| 2. Prepayments to suppliers |
|
|
98 | 65 | 151 | 122 | 95 |
| 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 |
|
|
3,125 | 3,417 | 4,238 | 5,133 | 5,033 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,484 | -1,484 | -1,484 | -1,484 | -1,556 |
| IV. Inventories |
|
|
127,268 | 127,476 | 122,963 | 106,907 | 89,004 |
| 1. Inventories |
|
|
127,268 | 127,476 | 122,963 | 106,907 | 89,004 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,747 | 5,108 | 5,569 | 4,517 | 4,844 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
4,573 | 4,934 | 5,395 | 4,343 | 4,670 |
| 3. Taxes and the State Receivables |
|
|
175 | 174 | 174 | 174 | 174 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
39,109 | 38,514 | 37,935 | 37,480 | 36,770 |
| 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 |
|
|
23,645 | 23,110 | 22,591 | 22,197 | 21,724 |
| 1. Tangible fixed assets |
|
|
4,942 | 4,566 | 4,206 | 3,970 | 3,656 |
| - Cost |
|
|
92,156 | 92,156 | 92,156 | 92,261 | 92,261 |
| - Accumulated depreciation |
|
|
-87,214 | -87,590 | -87,950 | -88,290 | -88,604 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
18,703 | 18,545 | 18,386 | 18,227 | 18,068 |
| - Cost |
|
|
27,838 | 27,838 | 27,838 | 27,838 | 27,838 |
| - Accumulated depreciation |
|
|
-9,134 | -9,293 | -9,452 | -9,611 | -9,770 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
14,823 | 14,823 | 14,823 | 14,823 | 14,647 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
10,688 | 10,688 | 10,688 | 10,688 | 10,688 |
| 3. Other investments in equity instruments |
|
|
4,135 | 4,135 | 4,135 | 4,135 | 4,135 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -177 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
640 | 580 | 520 | 460 | 400 |
| 1. Long-term prepaid expenses |
|
|
640 | 580 | 520 | 460 | 400 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
212,857 | 210,835 | 213,982 | 211,497 | 202,337 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,222 | 10,271 | 15,034 | 13,822 | 6,013 |
| I. Current liabilities |
|
|
9,148 | 9,197 | 13,831 | 12,619 | 4,931 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,888 | 6,158 | 11,249 | 8,282 | 2,401 |
| 4. Advances from customers |
|
|
365 | 452 | 234 | 1,921 | 379 |
| 5. Taxes and other payables to the State Budget |
|
|
4 | 1 | 1 | 1 | 2 |
| 6. Payables to employees |
|
|
| 942 | 834 | 881 | 625 |
| 7. Short-term accrued expenses |
|
|
| | | | 38 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
127 | 224 | 98 | 137 | 93 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,764 | 1,421 | 1,416 | 1,398 | 1,393 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,073 | 1,073 | 1,203 | 1,203 | 1,082 |
| 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 |
|
|
1,035 | 1,035 | 1,035 | 1,035 | 1,035 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
38 | 38 | 168 | 168 | 47 |
| 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 |
|
|
202,636 | 200,564 | 198,948 | 197,675 | 196,323 |
| I. ShareHolder's equity |
|
|
202,636 | 200,564 | 198,948 | 197,675 | 196,323 |
| 1. Owner's investment capital |
|
|
123,464 | 123,464 | 123,464 | 123,464 | 123,464 |
| 2. Share capital surplus |
|
|
93,326 | 93,326 | 93,326 | 93,326 | 93,326 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
1,288 | 1,288 | 1,288 | 1,288 | 1,288 |
| 5. Treasury shares |
|
|
-27,814 | -27,814 | -27,814 | -27,814 | -27,814 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
5,838 | 5,838 | 5,838 | 5,838 | 5,838 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
6,535 | 4,463 | 2,847 | 1,574 | 222 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,915 | 6,535 | 6,535 | 2,847 | 1,574 |
| - Profit after tax undistributed this period |
|
|
-381 | -2,072 | -3,688 | -1,273 | -1,352 |
| 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 |
|
|
212,857 | 210,835 | 213,982 | 211,497 | 202,337 |
There is no report.
|
|