|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
167,092 | 146,734 | 166,716 | 145,306 | 138,165 |
| I. Cash and cash equivalents |
|
|
56,430 | 52,291 | 48,881 | 43,047 | 36,368 |
| 1. Cash |
|
|
5,887 | 10,791 | 20,201 | 19,997 | 19,268 |
| 2. Cash equivalents |
|
|
50,543 | 41,500 | 28,680 | 23,050 | 17,100 |
| 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 |
|
|
22,110 | 17,798 | 34,457 | 35,730 | 15,912 |
| 1. Short-term receivables of customers |
|
|
12,027 | 1,902 | 19,846 | 21,091 | 10,258 |
| 2. Prepayments to suppliers |
|
|
10,007 | 15,851 | 14,513 | 14,507 | 5,596 |
| 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 |
|
|
76 | 46 | 99 | 132 | 59 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
87,999 | 76,237 | 83,170 | 66,123 | 85,567 |
| 1. Inventories |
|
|
87,999 | 76,237 | 83,170 | 66,123 | 85,567 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
554 | 409 | 208 | 405 | 318 |
| 1. Short-term prepaid expenses |
|
|
533 | 409 | 208 | 405 | 318 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
21 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
173,047 | 176,193 | 183,055 | 184,342 | 193,365 |
| 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 |
|
|
155,111 | 159,963 | 155,892 | 151,601 | 159,869 |
| 1. Tangible fixed assets |
|
|
155,111 | 159,963 | 155,892 | 151,601 | 159,869 |
| - Cost |
|
|
586,223 | 596,235 | 597,394 | 598,150 | 611,626 |
| - Accumulated depreciation |
|
|
-431,112 | -436,272 | -441,503 | -446,549 | -451,757 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
433 | 433 | 6,489 | 14,331 | 15,381 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
433 | 433 | 6,489 | 14,331 | 15,381 |
| 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 |
|
|
17,502 | 15,797 | 20,675 | 18,409 | 18,115 |
| 1. Long-term prepaid expenses |
|
|
17,502 | 15,797 | 20,675 | 18,409 | 18,115 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
340,139 | 322,928 | 349,771 | 329,647 | 331,530 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
141,111 | 128,517 | 166,348 | 142,480 | 140,408 |
| I. Current liabilities |
|
|
130,450 | 116,579 | 155,320 | 132,362 | 131,200 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
58,530 | 70,152 | 55,552 | 30,552 | 55,552 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
15,899 | 11,604 | 28,102 | 13,355 | 8,030 |
| 4. Advances from customers |
|
|
34 | 1,185 | 61 | 82 | 56 |
| 5. Taxes and other payables to the State Budget |
|
|
32,494 | 10,848 | 34,949 | 51,470 | 39,865 |
| 6. Payables to employees |
|
|
1,165 | 690 | 1,132 | 2,116 | 1,121 |
| 7. Short-term accrued expenses |
|
|
1,384 | 936 | 1,681 | 2,559 | 2,014 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
19,585 | 21,007 | 31,921 | 30,624 | 23,651 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,360 | 158 | 1,922 | 1,604 | 911 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
10,661 | 11,938 | 11,028 | 10,118 | 9,208 |
| 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 |
|
|
10,661 | 11,938 | 11,028 | 10,118 | 9,208 |
| 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 |
|
|
199,028 | 194,410 | 183,423 | 187,167 | 191,122 |
| I. ShareHolder's equity |
|
|
199,028 | 194,410 | 183,423 | 187,167 | 191,122 |
| 1. Owner's investment capital |
|
|
125,000 | 125,000 | 125,000 | 125,000 | 125,000 |
| 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 |
|
|
23,517 | 23,517 | 23,517 | 23,517 | 23,517 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
50,511 | 45,893 | 34,906 | 38,650 | 42,605 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
45,433 | 50,517 | 35,966 | 35,966 | 35,966 |
| - Profit after tax undistributed this period |
|
|
5,079 | -4,624 | -1,060 | 2,685 | 6,639 |
| 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 |
|
|
340,139 | 322,928 | 349,771 | 329,647 | 331,530 |
There is no report.
|
|