|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
32,339 | 33,662 | 42,086 | 39,766 | 34,294 |
| I. Cash and cash equivalents |
|
|
5,269 | 2,553 | 2,740 | 4,871 | 3,899 |
| 1. Cash |
|
|
5,269 | 2,553 | 2,740 | 4,871 | 3,899 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
10,800 | 10,800 | 2,000 | 11,500 | 11,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
10,800 | 10,800 | 2,000 | 11,500 | 11,500 |
| III. Short-term receivables |
|
|
2,369 | 5,127 | 5,602 | 5,370 | 4,328 |
| 1. Short-term receivables of customers |
|
|
2,291 | 3,680 | 5,134 | 5,281 | 1,821 |
| 2. Prepayments to suppliers |
|
|
75 | 1,507 | 464 | 131 | 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 |
|
|
164 | 137 | 113 | 67 | 2,361 |
| 7. Provision for doubtful short-term receivables |
|
|
-161 | -196 | -109 | -109 | -91 |
| IV. Inventories |
|
|
13,901 | 15,182 | 31,743 | 18,025 | 14,567 |
| 1. Inventories |
|
|
14,033 | 15,314 | 31,876 | 18,157 | 14,716 |
| 2. Provision for decline in value of inventories |
|
|
-132 | -132 | -132 | -132 | -149 |
| V. Other current assets |
|
|
| | | | |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
| | | | |
| 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 |
|
|
21,399 | 21,076 | 20,841 | 20,621 | 19,970 |
| 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 |
|
|
16,881 | 16,790 | 16,702 | 16,658 | 16,588 |
| 1. Tangible fixed assets |
|
|
1,731 | 1,640 | 1,553 | 1,509 | 1,439 |
| - Cost |
|
|
13,837 | 13,837 | 13,435 | 13,467 | 13,249 |
| - Accumulated depreciation |
|
|
-12,106 | -12,197 | -11,882 | -11,958 | -11,810 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
15,149 | 15,149 | 15,149 | 15,149 | 15,149 |
| - Cost |
|
|
15,149 | 15,149 | 15,149 | 15,149 | 15,149 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
3,649 | 3,500 | 3,350 | 3,243 | 3,151 |
| - Cost |
|
|
20,773 | 20,773 | 20,773 | 20,773 | 20,773 |
| - Accumulated depreciation |
|
|
-17,124 | -17,273 | -17,423 | -17,530 | -17,622 |
| 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 |
|
|
869 | 786 | 789 | 720 | 232 |
| 1. Long-term prepaid expenses |
|
|
869 | 786 | 789 | 720 | 232 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
53,738 | 54,738 | 62,927 | 60,387 | 54,264 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
10,662 | 11,437 | 24,751 | 19,313 | 10,730 |
| I. Current liabilities |
|
|
9,919 | 10,745 | 24,023 | 18,492 | 9,867 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | 5,067 | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,339 | 8,548 | 16,540 | 12,628 | 6,568 |
| 4. Advances from customers |
|
|
29 | 180 | 58 | 46 | 39 |
| 5. Taxes and other payables to the State Budget |
|
|
603 | 108 | 698 | 2,096 | 1,096 |
| 6. Payables to employees |
|
|
103 | | 16 | 1,780 | 626 |
| 7. Short-term accrued expenses |
|
|
156 | | 136 | 110 | 94 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
688 | 930 | 435 | 833 | 405 |
| 11. Other short-term payables |
|
|
458 | 466 | 418 | 357 | 416 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
542 | 512 | 655 | 643 | 624 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
743 | 691 | 728 | 820 | 862 |
| 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 |
|
|
743 | 691 | 728 | 820 | 862 |
| 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 |
|
|
43,075 | 43,301 | 38,176 | 41,074 | 43,534 |
| I. ShareHolder's equity |
|
|
43,075 | 43,301 | 38,176 | 41,074 | 43,534 |
| 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
| 2. Share capital surplus |
|
|
2,707 | 2,707 | 2,707 | 2,707 | 2,707 |
| 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 |
|
|
2,233 | 2,233 | 2,638 | 2,638 | 2,638 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
8,135 | 8,361 | 2,830 | 5,728 | 8,189 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 8,107 | 696 | 696 | 696 |
| - Profit after tax undistributed this period |
|
|
8,135 | 254 | 2,134 | 5,032 | 7,492 |
| 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 |
|
|
53,738 | 54,738 | 62,927 | 60,387 | 54,264 |
There is no report.
|
|