|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
41,585 | 38,432 | 50,287 | 53,985 | 58,317 |
 | I. Cash and cash equivalents |
|
|
6,262 | 2,677 | 6,683 | 7,697 | 4,082 |
 | 1. Cash |
|
|
6,262 | 2,677 | 6,683 | 7,697 | 4,082 |
 | 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 |
|
|
19,062 | 21,798 | 25,926 | 24,827 | 28,757 |
 | 1. Short-term receivables of customers |
|
|
18,968 | 20,462 | 21,956 | 17,557 | 20,060 |
 | 2. Prepayments to suppliers |
|
|
250 | 1,434 | 4,119 | 7,416 | 8,885 |
 | 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 |
|
|
139 | 196 | 156 | 159 | 137 |
 | 7. Provision for doubtful short-term receivables |
|
|
-294 | -294 | -306 | -306 | -325 |
 | IV. Inventories |
|
|
12,454 | 10,031 | 12,311 | 14,676 | 17,767 |
 | 1. Inventories |
|
|
12,454 | 10,031 | 12,311 | 14,676 | 17,767 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,806 | 3,926 | 5,367 | 6,784 | 7,712 |
 | 1. Short-term prepaid expenses |
|
|
1,087 | 806 | 1,333 | 1,410 | 686 |
 | 2. Deductible VAT |
|
|
2,610 | 2,968 | 3,855 | 5,077 | 6,785 |
 | 3. Taxes and the State Receivables |
|
|
109 | 152 | 178 | 298 | 241 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,750 | 36,612 | 35,125 | 35,619 | 43,759 |
 | I. Long-term receivables |
|
|
3,747 | 4,089 | 4,131 | 4,173 | 4,181 |
 | 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 |
|
|
3,747 | 4,089 | 4,131 | 4,173 | 4,181 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
22,124 | 20,675 | 19,339 | 20,601 | 19,385 |
 | 1. Tangible fixed assets |
|
|
20,561 | 19,151 | 17,855 | 19,157 | 17,980 |
 | - Cost |
|
|
87,815 | 87,295 | 87,381 | 89,853 | 89,853 |
 | - Accumulated depreciation |
|
|
-67,254 | -68,144 | -69,526 | -70,697 | -71,873 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,563 | 1,524 | 1,484 | 1,445 | 1,405 |
 | - Cost |
|
|
3,200 | 3,200 | 3,200 | 3,200 | 3,200 |
 | - Accumulated depreciation |
|
|
-1,637 | -1,677 | -1,716 | -1,756 | -1,795 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
404 | 414 | 596 | 97 | 9,811 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
404 | 414 | 596 | 97 | 9,811 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
10,475 | 11,434 | 11,058 | 10,747 | 10,381 |
 | 1. Long-term prepaid expenses |
|
|
10,475 | 11,434 | 11,058 | 10,747 | 10,381 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
78,335 | 75,044 | 85,411 | 89,603 | 102,076 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
27,145 | 22,389 | 35,633 | 38,064 | 49,195 |
 | I. Current liabilities |
|
|
24,351 | 19,709 | 31,954 | 31,081 | 38,664 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
797 | 671 | 4,241 | 3,513 | 6,723 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,422 | 14,229 | 17,201 | 18,581 | 22,223 |
 | 4. Advances from customers |
|
|
45 | 508 | 652 | 397 | 329 |
 | 5. Taxes and other payables to the State Budget |
|
|
608 | 1,810 | 1,373 | 1,423 | 516 |
 | 6. Payables to employees |
|
|
6,350 | 1,785 | 3,296 | 4,278 | 7,282 |
 | 7. Short-term accrued expenses |
|
|
560 | 359 | 566 | 696 | 614 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
472 | 612 | 4,239 | 2,158 | 977 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
97 | -265 | 386 | 35 | 1 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,794 | 2,680 | 3,679 | 6,983 | 10,531 |
 | 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 |
|
|
218 | | 895 | 4,096 | 7,540 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,576 | 2,680 | 2,784 | 2,888 | 2,991 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
51,190 | 52,655 | 49,779 | 51,539 | 52,881 |
 | I. ShareHolder's equity |
|
|
51,190 | 52,655 | 49,779 | 51,539 | 52,881 |
 | 1. Owner's investment capital |
|
|
28,500 | 28,500 | 28,500 | 28,500 | 28,500 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
16,257 | 16,257 | 18,194 | 18,194 | 18,194 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,434 | 7,898 | 3,084 | 4,845 | 6,187 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 6,436 | | | |
 | - Profit after tax undistributed this period |
|
|
6,434 | 1,462 | 3,084 | 4,845 | 6,187 |
 | 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 |
|
|
78,335 | 75,044 | 85,411 | 89,603 | 102,076 |
There is no report.
|
|