|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
176,612 | 159,324 | 140,615 | 163,810 | 163,329 |
| I. Cash and cash equivalents |
|
|
7,556 | 27,042 | 11,436 | 27,207 | 26,113 |
| 1. Cash |
|
|
7,556 | 27,042 | 11,436 | 27,207 | 26,113 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | 1,750 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 1,750 |
| III. Short-term receivables |
|
|
155,708 | 122,789 | 118,558 | 124,399 | 113,776 |
| 1. Short-term receivables of customers |
|
|
48,225 | 39,722 | 32,089 | 35,487 | 43,642 |
| 2. Prepayments to suppliers |
|
|
51,523 | 16,197 | 20,510 | 28,318 | 12,353 |
| 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 |
|
|
55,959 | 66,871 | 65,960 | 60,593 | 58,534 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -753 |
| IV. Inventories |
|
|
12,383 | 8,946 | 10,177 | 11,955 | 20,981 |
| 1. Inventories |
|
|
12,957 | 9,520 | 10,751 | 12,529 | 20,981 |
| 2. Provision for decline in value of inventories |
|
|
-574 | -574 | -574 | -574 | |
| V. Other current assets |
|
|
965 | 548 | 443 | 249 | 710 |
| 1. Short-term prepaid expenses |
|
|
451 | 516 | 411 | 217 | 42 |
| 2. Deductible VAT |
|
|
451 | 32 | 32 | 32 | 668 |
| 3. Taxes and the State Receivables |
|
|
63 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,094 | 9,156 | 8,233 | 7,499 | 7,827 |
| 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 |
|
|
7,932 | 7,297 | 6,676 | 6,059 | 6,521 |
| 1. Tangible fixed assets |
|
|
7,094 | 6,529 | 5,978 | 5,431 | 5,962 |
| - Cost |
|
|
22,780 | 21,167 | 20,930 | 20,470 | 20,427 |
| - Accumulated depreciation |
|
|
-15,686 | -14,639 | -14,952 | -15,039 | -14,465 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
838 | 768 | 698 | 628 | 558 |
| - Cost |
|
|
2,513 | 2,513 | 2,513 | 2,513 | 2,513 |
| - Accumulated depreciation |
|
|
-1,675 | -1,745 | -1,815 | -1,885 | -1,955 |
| III. Real Estate Investments |
|
|
1,361 | 1,248 | 1,134 | 1,021 | 917 |
| - Cost |
|
|
14,592 | 14,592 | 14,592 | 14,592 | 14,592 |
| - Accumulated depreciation |
|
|
-13,231 | -13,345 | -13,458 | -13,571 | -13,675 |
| 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 |
|
|
| | | | |
| 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 |
|
|
801 | 612 | 422 | 419 | 389 |
| 1. Long-term prepaid expenses |
|
|
801 | 612 | 422 | 419 | 389 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
186,706 | 168,480 | 148,848 | 171,309 | 171,156 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
149,172 | 129,695 | 112,560 | 133,838 | 132,576 |
| I. Current liabilities |
|
|
147,338 | 128,340 | 111,149 | 132,545 | 114,827 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
59,060 | 41,288 | 18,557 | 34,874 | 32,157 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
9,413 | 11,979 | 11,863 | 15,790 | 13,862 |
| 4. Advances from customers |
|
|
20,846 | 618 | 14,877 | 14,790 | |
| 5. Taxes and other payables to the State Budget |
|
|
279 | 1,193 | 1,192 | 1,223 | 648 |
| 6. Payables to employees |
|
|
3,913 | 2,105 | 3,335 | 2,430 | 3,959 |
| 7. Short-term accrued expenses |
|
|
269 | 1,223 | 2,395 | 125 | 74 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
36 | 9 | 36 | 177 | 237 |
| 11. Other short-term payables |
|
|
53,410 | 69,878 | 58,498 | 62,790 | 63,637 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
111 | 47 | 396 | 347 | 253 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,834 | 1,355 | 1,411 | 1,293 | 17,749 |
| 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 |
|
|
1,834 | 1,355 | 1,411 | 1,293 | 17,749 |
| 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 |
|
|
37,534 | 38,785 | 36,288 | 37,472 | 38,580 |
| I. ShareHolder's equity |
|
|
37,534 | 38,785 | 36,288 | 37,472 | 38,580 |
| 1. Owner's investment capital |
|
|
31,113 | 31,113 | 31,113 | 31,113 | 31,113 |
| 2. Share capital surplus |
|
|
10 | 10 | 10 | 10 | 10 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,473 | 1,473 | 1,473 | 1,473 | 1,473 |
| 11. After tax undistributed profit |
|
|
4,938 | 6,189 | 3,692 | 4,875 | 5,984 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
909 | 4,817 | 1,211 | 1,211 | 1,211 |
| - Profit after tax undistributed this period |
|
|
4,029 | 1,372 | 2,480 | 3,664 | 4,773 |
| 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 |
|
|
186,706 | 168,480 | 148,848 | 171,309 | 171,156 |
There is no report.
|
|