|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
176,097 | 190,260 | 208,425 | 224,660 | 257,665 |
| I. Cash and cash equivalents |
|
|
7,683 | 9,683 | 15,814 | 17,818 | 22,774 |
| 1. Cash |
|
|
3,114 | 6,728 | 13,171 | 12,768 | 14,132 |
| 2. Cash equivalents |
|
|
4,569 | 2,955 | 2,643 | 5,050 | 8,643 |
| II. Short-term financial investments |
|
|
73,473 | 70,019 | 67,672 | 60,682 | 52,861 |
| 1. Trading securities |
|
|
104 | 616 | 616 | 726 | 726 |
| 2. Provision for diminution in value of trading securities |
|
|
| -2 | -15 | -48 | |
| 3. Investments holding until maturity |
|
|
73,369 | 69,405 | 67,071 | 60,004 | 52,135 |
| III. Short-term receivables |
|
|
54,158 | 68,205 | 74,248 | 96,145 | 100,671 |
| 1. Short-term receivables of customers |
|
|
38,853 | 53,737 | 59,422 | 77,051 | 87,554 |
| 2. Prepayments to suppliers |
|
|
15,301 | 14,467 | 14,631 | 17,893 | 12,236 |
| 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 |
|
|
209 | 207 | 401 | 1,421 | 1,103 |
| 7. Provision for doubtful short-term receivables |
|
|
-206 | -206 | -206 | -221 | -221 |
| IV. Inventories |
|
|
38,625 | 40,223 | 48,579 | 48,029 | 76,335 |
| 1. Inventories |
|
|
38,625 | 40,223 | 48,579 | 48,029 | 76,335 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
2,159 | 2,130 | 2,113 | 1,986 | 5,024 |
| 1. Short-term prepaid expenses |
|
|
45 | 43 | 69 | 323 | 1,909 |
| 2. Deductible VAT |
|
|
2,067 | 2,085 | 1,634 | 1,274 | 2,658 |
| 3. Taxes and the State Receivables |
|
|
47 | 2 | 410 | 389 | 456 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
134,303 | 143,265 | 136,663 | 131,357 | 125,745 |
| I. Long-term receivables |
|
|
472 | 252 | 252 | 473 | 498 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
231 | | | | |
| 5. Other long-term receivables |
|
|
241 | 252 | 252 | 473 | 498 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
54,493 | 61,741 | 57,510 | 57,087 | 55,152 |
| 1. Tangible fixed assets |
|
|
50,538 | 57,879 | 53,740 | 53,035 | 51,227 |
| - Cost |
|
|
193,077 | 204,178 | 204,445 | 207,342 | 209,953 |
| - Accumulated depreciation |
|
|
-142,539 | -146,299 | -150,705 | -154,307 | -158,726 |
| 2. Fixed assets of financial leasing |
|
|
407 | 351 | 296 | 240 | 170 |
| - Cost |
|
|
1,109 | 1,109 | 1,109 | 1,109 | 1,109 |
| - Accumulated depreciation |
|
|
-703 | -758 | -813 | -869 | -939 |
| 3. Intangible fixed assets |
|
|
3,548 | 3,511 | 3,474 | 3,811 | 3,755 |
| - Cost |
|
|
6,944 | 6,944 | 6,944 | 7,325 | 7,325 |
| - Accumulated depreciation |
|
|
-3,395 | -3,432 | -3,470 | -3,513 | -3,570 |
| III. Real Estate Investments |
|
|
25,382 | 25,200 | 25,019 | 30,957 | 24,656 |
| - Cost |
|
|
51,545 | 51,545 | 51,545 | 57,663 | 51,545 |
| - Accumulated depreciation |
|
|
-26,163 | -26,344 | -26,526 | -26,707 | -26,888 |
| IV. Long-term assets in progress |
|
|
9,718 | 9,656 | 10,406 | 2,003 | 8,012 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
9,718 | 9,656 | 10,406 | 2,003 | 8,012 |
| IV. Long-term financial investments |
|
|
24,387 | 24,535 | 24,656 | 24,873 | 24,534 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
24,227 | 24,375 | 24,497 | 24,344 | 24,375 |
| 3. Other investments in equity instruments |
|
|
160 | 160 | 160 | 160 | 160 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | 369 | |
| V. Total other long-term assets |
|
|
19,851 | 21,881 | 18,820 | 15,965 | 12,893 |
| 1. Long-term prepaid expenses |
|
|
19,851 | 21,881 | 18,820 | 15,823 | 12,893 |
| 2. Deferred income tax assets |
|
|
| | | 142 | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
310,400 | 333,524 | 345,089 | 356,018 | 383,410 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
84,540 | 111,385 | 127,984 | 137,545 | 171,048 |
| I. Current liabilities |
|
|
83,424 | 110,514 | 126,730 | 134,709 | 169,980 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
25,284 | 37,007 | 45,333 | 40,974 | 22,738 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
27,939 | 39,101 | 52,299 | 63,479 | 106,226 |
| 4. Advances from customers |
|
|
3,563 | 5,763 | 1,591 | 999 | 1,854 |
| 5. Taxes and other payables to the State Budget |
|
|
1,928 | 1,463 | 219 | 1,574 | 283 |
| 6. Payables to employees |
|
|
8,773 | 9,491 | 4,218 | 5,616 | 6,131 |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 1,092 | | 1,092 |
| 11. Other short-term payables |
|
|
15,236 | 16,988 | 21,277 | 21,366 | 30,954 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
700 | 700 | 700 | 700 | 700 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,116 | 871 | 1,254 | 2,836 | 1,068 |
| 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 |
|
|
| | | 158 | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
325 | 281 | 237 | 501 | 148 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
791 | 590 | 1,017 | 2,177 | 920 |
| 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 |
|
|
225,860 | 222,140 | 217,105 | 218,473 | 212,362 |
| I. ShareHolder's equity |
|
|
225,860 | 222,140 | 217,105 | 218,473 | 212,362 |
| 1. Owner's investment capital |
|
|
61,725 | 61,725 | 61,725 | 61,725 | 61,725 |
| 2. Share capital surplus |
|
|
137,662 | 137,662 | 137,662 | 137,662 | 137,662 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
2,141 | 2,141 | 2,141 | 2,141 | 2,141 |
| 5. Treasury shares |
|
|
-11,667 | -11,667 | -11,667 | -11,667 | -11,667 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
2,244 | 2,244 | 2,244 | 2,244 | 2,244 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
33,755 | 30,034 | 25,000 | 26,367 | 20,256 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
27,156 | 21,358 | 28,296 | 28,439 | 23,202 |
| - Profit after tax undistributed this period |
|
|
6,598 | 8,676 | -3,296 | -2,072 | -2,945 |
| 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 |
|
|
310,400 | 333,524 | 345,089 | 356,018 | 383,410 |
There is no report.
|
|