|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q1 2024 | Q2 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
139,651 | 174,850 | 175,829 | 171,362 | 196,806 |
| I. Cash and cash equivalents |
|
|
11,723 | 7,481 | 10,367 | 10,050 | 8,672 |
| 1. Cash |
|
|
11,723 | 7,481 | 10,367 | 10,050 | 8,672 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | 10,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 10,000 | | |
| III. Short-term receivables |
|
|
85,581 | 76,721 | 79,058 | 61,544 | 102,140 |
| 1. Short-term receivables of customers |
|
|
75,242 | 67,243 | 66,630 | 51,131 | 95,108 |
| 2. Prepayments to suppliers |
|
|
9,114 | 8,646 | 10,963 | 9,863 | 6,416 |
| 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 |
|
|
1,225 | 832 | 1,465 | 551 | 615 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
40,788 | 87,255 | 73,196 | 96,867 | 82,988 |
| 1. Inventories |
|
|
40,788 | 87,255 | 73,196 | 96,867 | 82,988 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,559 | 3,394 | 3,209 | 2,902 | 3,006 |
| 1. Short-term prepaid expenses |
|
|
56 | 82 | 96 | 50 | 282 |
| 2. Deductible VAT |
|
|
1,504 | 3,312 | 3,113 | 2,852 | 2,724 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
168,582 | 187,536 | 188,411 | 186,846 | 184,512 |
| I. Long-term receivables |
|
|
| | | 20 | |
| 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 |
|
|
| | | 20 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
80,505 | 88,324 | 95,108 | 92,792 | 91,532 |
| 1. Tangible fixed assets |
|
|
53,747 | 57,075 | 65,055 | 63,037 | 62,077 |
| - Cost |
|
|
62,009 | 68,140 | 79,729 | 78,675 | 78,675 |
| - Accumulated depreciation |
|
|
-8,262 | -11,064 | -14,674 | -15,637 | -16,598 |
| 2. Fixed assets of financial leasing |
|
|
| 5,201 | 4,758 | 4,648 | 4,537 |
| - Cost |
|
|
| 5,266 | 5,266 | 5,266 | 5,266 |
| - Accumulated depreciation |
|
|
| -65 | -507 | -618 | -729 |
| 3. Intangible fixed assets |
|
|
26,759 | 26,048 | 25,295 | 25,107 | 24,918 |
| - Cost |
|
|
28,634 | 28,677 | 28,677 | 28,677 | 28,677 |
| - Accumulated depreciation |
|
|
-1,875 | -2,630 | -3,382 | -3,571 | -3,759 |
| III. Real Estate Investments |
|
|
51,426 | 83,174 | 79,471 | 80,294 | 79,379 |
| - Cost |
|
|
54,956 | 89,557 | 89,439 | 91,190 | 91,190 |
| - Accumulated depreciation |
|
|
-3,529 | -6,382 | -9,968 | -10,896 | -11,811 |
| IV. Long-term assets in progress |
|
|
22,206 | 1,933 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
22,206 | 1,933 | | | |
| 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 |
|
|
14,444 | 14,105 | 13,832 | 13,740 | 13,600 |
| 1. Long-term prepaid expenses |
|
|
14,444 | 14,105 | 13,832 | 13,740 | 13,600 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
308,233 | 362,387 | 364,240 | 358,208 | 381,318 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
109,848 | 157,060 | 149,482 | 142,013 | 162,760 |
| I. Current liabilities |
|
|
100,444 | 146,865 | 139,287 | 134,507 | 156,907 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
83,036 | 97,646 | 119,951 | 115,140 | 125,412 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
15,617 | 38,551 | 10,876 | 17,052 | 29,803 |
| 4. Advances from customers |
|
|
325 | 718 | | 784 | 11 |
| 5. Taxes and other payables to the State Budget |
|
|
752 | 646 | 283 | 581 | 280 |
| 6. Payables to employees |
|
|
268 | 282 | 434 | 566 | 541 |
| 7. Short-term accrued expenses |
|
|
161 | 7,945 | 7,543 | | 263 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
286 | 1,076 | 200 | 384 | 595 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,404 | 10,195 | 10,195 | 7,506 | 5,853 |
| 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 |
|
|
189 | 189 | 189 | 407 | 207 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
9,215 | 10,006 | 10,006 | 7,100 | 5,646 |
| 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 |
|
|
198,385 | 205,327 | 214,758 | 216,195 | 218,558 |
| I. ShareHolder's equity |
|
|
198,385 | 205,327 | 214,758 | 216,195 | 218,558 |
| 1. Owner's investment capital |
|
|
136,000 | 136,000 | 136,000 | 136,000 | 136,000 |
| 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 |
|
|
471 | 471 | 471 | 471 | 471 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
58,865 | 65,758 | 75,130 | 76,553 | 78,898 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
44,711 | 58,865 | 65,759 | 74,501 | 74,501 |
| - Profit after tax undistributed this period |
|
|
14,153 | 6,893 | 9,371 | 2,052 | 4,397 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,049 | 3,098 | 3,157 | 3,170 | 3,189 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
308,233 | 362,387 | 364,240 | 358,208 | 381,318 |
There is no report.
|
|