|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
546,045 | 578,133 | 561,598 | 630,369 | 815,089 |
| I. Cash and cash equivalents |
|
|
87,738 | 19,549 | 118,343 | 104,703 | 244,784 |
| 1. Cash |
|
|
87,738 | 19,549 | 118,343 | 104,703 | 244,784 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
11,912 | 11,912 | 11,912 | 31,733 | 143,433 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
11,912 | 11,912 | 11,912 | 31,733 | 143,433 |
| III. Short-term receivables |
|
|
403,409 | 510,610 | 405,458 | 475,622 | 419,939 |
| 1. Short-term receivables of customers |
|
|
339,693 | 394,231 | 359,834 | 371,866 | 392,322 |
| 2. Prepayments to suppliers |
|
|
26,766 | 31,328 | 31,238 | 36,377 | 21,122 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
12,000 | 70,700 | | 61,000 | |
| 6. Other short-term receivables |
|
|
25,722 | 15,122 | 15,156 | 7,151 | 7,344 |
| 7. Provision for doubtful short-term receivables |
|
|
-771 | -771 | -771 | -771 | -849 |
| IV. Inventories |
|
|
1,130 | 1,281 | 1,128 | 993 | 1,407 |
| 1. Inventories |
|
|
1,130 | 1,281 | 1,128 | 993 | 1,407 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
41,856 | 34,780 | 24,756 | 17,318 | 5,526 |
| 1. Short-term prepaid expenses |
|
|
41,083 | 34,588 | 24,246 | 17,318 | 5,526 |
| 2. Deductible VAT |
|
|
504 | | 510 | | |
| 3. Taxes and the State Receivables |
|
|
269 | 192 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
95,262 | 94,047 | 80,294 | 77,536 | 82,297 |
| I. Long-term receivables |
|
|
1,786 | 1,796 | 1,813 | 1,813 | 1,791 |
| 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 |
|
|
1,786 | 1,796 | 1,813 | 1,813 | 1,791 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
7,462 | 7,617 | 6,378 | 4,306 | 2,532 |
| 1. Tangible fixed assets |
|
|
1,356 | 1,183 | 1,057 | 792 | 577 |
| - Cost |
|
|
32,025 | 32,145 | 32,314 | 32,314 | 32,314 |
| - Accumulated depreciation |
|
|
-30,669 | -30,962 | -31,257 | -31,522 | -31,737 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
6,106 | 6,434 | 5,321 | 3,514 | 1,955 |
| - Cost |
|
|
32,888 | 34,960 | 35,633 | 35,633 | 35,633 |
| - Accumulated depreciation |
|
|
-26,782 | -28,526 | -30,312 | -32,119 | -33,678 |
| III. Real Estate Investments |
|
|
19,068 | 18,806 | 18,544 | 18,282 | 18,021 |
| - Cost |
|
|
30,137 | 30,137 | 30,137 | 30,137 | 30,137 |
| - Accumulated depreciation |
|
|
-11,070 | -11,331 | -11,593 | -11,855 | -12,117 |
| IV. Long-term assets in progress |
|
|
1,572 | | 1,650 | 1,650 | 9,350 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,572 | | 1,650 | 1,650 | 9,350 |
| IV. Long-term financial investments |
|
|
64,687 | 64,687 | 44,687 | 44,387 | 43,828 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
35,438 | 35,438 | 35,438 | 35,438 | 35,438 |
| 3. Other investments in equity instruments |
|
|
9,320 | 9,320 | 9,320 | 9,320 | 9,320 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-31,001 | -31,001 | -31,001 | -31,001 | -30,930 |
| 5. Investments holding until maturity |
|
|
50,930 | 50,930 | 30,930 | 30,630 | 30,000 |
| V. Total other long-term assets |
|
|
688 | 1,142 | 7,222 | 7,097 | 6,775 |
| 1. Long-term prepaid expenses |
|
|
684 | 1,137 | 7,218 | 7,093 | 6,771 |
| 2. Deferred income tax assets |
|
|
4 | 4 | 4 | 4 | 4 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
641,307 | 672,180 | 641,892 | 707,905 | 897,386 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
143,102 | 173,673 | 146,893 | 214,200 | 399,053 |
| I. Current liabilities |
|
|
141,991 | 172,666 | 145,896 | 213,213 | 397,788 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
11,000 | 34,966 | 5,899 | 59,769 | 264,268 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
18,542 | 18,839 | 20,953 | 25,392 | 19,310 |
| 4. Advances from customers |
|
|
3,313 | 10,857 | 10,809 | 8,464 | 2,913 |
| 5. Taxes and other payables to the State Budget |
|
|
345 | 757 | 164 | 3,901 | 2,917 |
| 6. Payables to employees |
|
|
2,933 | 2,727 | 2,508 | 2,446 | 3,664 |
| 7. Short-term accrued expenses |
|
|
13,309 | 12,250 | 9,555 | 8,137 | 9,704 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,862 | 5,814 | 5,746 | 15,991 | 6,080 |
| 12. Provision for short term payables |
|
|
80,370 | 80,370 | 80,370 | 80,370 | 80,370 |
| 13. Bonus and welfare fund |
|
|
6,318 | 6,087 | 9,893 | 8,743 | 8,563 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,110 | 1,007 | 997 | 987 | 1,264 |
| 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 |
|
|
1,110 | 1,007 | 997 | 987 | 1,264 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 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 |
|
|
498,205 | 498,507 | 494,999 | 493,705 | 498,333 |
| I. ShareHolder's equity |
|
|
498,205 | 498,507 | 494,999 | 493,705 | 498,333 |
| 1. Owner's investment capital |
|
|
203,930 | 203,930 | 203,930 | 203,930 | 203,930 |
| 2. Share capital surplus |
|
|
239,364 | 239,364 | 239,364 | 239,364 | 239,364 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-111 | -111 | -111 | -111 | -111 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
13,425 | 13,425 | 25,904 | 25,904 | 25,904 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
41,597 | 41,899 | 25,912 | 24,618 | 29,246 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
15,273 | 41,597 | 24,958 | 14,764 | 14,764 |
| - Profit after tax undistributed this period |
|
|
26,324 | 302 | 953 | 9,854 | 14,482 |
| 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 |
|
|
641,307 | 672,180 | 641,892 | 707,905 | 897,386 |
There is no report.
|
|