|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
185,494 | 209,778 | 212,199 | 223,438 | 220,171 |
| I. Cash and cash equivalents |
|
|
49,960 | 32,531 | 56,215 | 97,921 | 111,262 |
| 1. Cash |
|
|
4,960 | 7,531 | 11,215 | 7,921 | 111,262 |
| 2. Cash equivalents |
|
|
45,000 | 25,000 | 45,000 | 90,000 | |
| II. Short-term financial investments |
|
|
58,500 | 58,500 | 15,500 | 15,500 | 20,726 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
58,500 | 58,500 | 15,500 | 15,500 | 20,726 |
| III. Short-term receivables |
|
|
70,275 | 111,562 | 132,634 | 102,686 | 81,526 |
| 1. Short-term receivables of customers |
|
|
43,504 | 85,872 | 108,215 | 75,248 | 58,242 |
| 2. Prepayments to suppliers |
|
|
789 | 879 | 564 | 3,118 | 471 |
| 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 |
|
|
31,259 | 30,089 | 29,133 | 29,622 | 28,115 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,278 | -5,278 | -5,278 | -5,303 | -5,303 |
| IV. Inventories |
|
|
5,494 | 5,523 | 5,391 | 5,512 | 5,436 |
| 1. Inventories |
|
|
5,494 | 5,523 | 5,391 | 5,512 | 5,436 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,265 | 1,663 | 2,459 | 1,820 | 1,222 |
| 1. Short-term prepaid expenses |
|
|
174 | 703 | 368 | 378 | 190 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
1,092 | 960 | 2,091 | 1,442 | 1,032 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
328,096 | 368,252 | 363,221 | 354,490 | 337,241 |
| 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 |
|
|
316,579 | 356,417 | 352,168 | 343,629 | 326,571 |
| 1. Tangible fixed assets |
|
|
315,468 | 355,351 | 350,220 | 341,748 | 324,758 |
| - Cost |
|
|
921,561 | 979,430 | 989,181 | 1,000,161 | 1,002,818 |
| - Accumulated depreciation |
|
|
-606,093 | -624,079 | -638,962 | -658,413 | -678,059 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,111 | 1,066 | 1,949 | 1,881 | 1,813 |
| - Cost |
|
|
2,780 | 2,780 | 3,709 | 3,709 | 3,709 |
| - Accumulated depreciation |
|
|
-1,669 | -1,713 | -1,761 | -1,829 | -1,897 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
664 | 1,222 | 664 | 664 | 664 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
664 | 1,222 | 664 | 664 | 664 |
| 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 |
|
|
10,853 | 10,613 | 10,389 | 10,197 | 10,006 |
| 1. Long-term prepaid expenses |
|
|
10,853 | 10,613 | 10,389 | 10,197 | 10,006 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
513,589 | 578,030 | 575,420 | 577,929 | 557,412 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
182,438 | 237,223 | 221,568 | 215,855 | 181,390 |
| I. Current liabilities |
|
|
152,647 | 207,423 | 172,126 | 172,704 | 143,792 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
9,372 | 7,758 | 5,817 | 3,876 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
84,582 | 146,263 | 101,108 | 88,099 | 70,418 |
| 4. Advances from customers |
|
|
1,045 | 1,349 | 1,115 | 11,328 | 1,037 |
| 5. Taxes and other payables to the State Budget |
|
|
25,109 | 35,754 | 4,123 | 11,351 | 3,752 |
| 6. Payables to employees |
|
|
28,836 | 11,109 | 23,154 | 28,450 | 29,639 |
| 7. Short-term accrued expenses |
|
|
5 | | 32,290 | 22,472 | 24,196 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
520 | 593 | 795 | 3,519 | 10,842 |
| 11. Other short-term payables |
|
|
1,613 | 3,032 | 2,717 | 2,603 | 1,463 |
| 12. Provision for short term payables |
|
|
1,550 | 1,550 | 992 | 992 | 2,430 |
| 13. Bonus and welfare fund |
|
|
14 | 14 | 14 | 14 | 14 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
29,790 | 29,801 | 49,442 | 43,150 | 37,597 |
| 1. Long-term payables to sellers |
|
|
26,410 | 28,355 | 48,180 | 41,746 | 34,900 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
1,446 | 1,446 | 1,262 | 1,404 | 2,697 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,935 | | | | |
| 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 |
|
|
331,152 | 340,807 | 353,852 | 362,074 | 376,022 |
| I. ShareHolder's equity |
|
|
331,152 | 340,807 | 353,852 | 362,074 | 376,022 |
| 1. Owner's investment capital |
|
|
600,000 | 600,000 | 600,000 | 600,000 | 600,000 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-268,848 | -259,193 | -246,148 | -237,926 | -223,978 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-303,869 | -268,848 | -268,848 | -268,848 | -268,848 |
| - Profit after tax undistributed this period |
|
|
35,021 | 9,656 | 22,700 | 30,922 | 44,871 |
| 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 |
|
|
513,589 | 578,030 | 575,420 | 577,929 | 557,412 |
There is no report.
|
|