|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
122,502 | 143,269 | 164,967 | 161,598 | 164,296 |
| I. Cash and cash equivalents |
|
|
18,308 | 25,078 | 38,975 | 29,150 | 42,898 |
| 1. Cash |
|
|
13,285 | 20,855 | 13,552 | 24,778 | 15,775 |
| 2. Cash equivalents |
|
|
5,023 | 4,223 | 25,423 | 4,373 | 27,123 |
| II. Short-term financial investments |
|
|
59,480 | 65,200 | 67,800 | 75,400 | 64,790 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
59,480 | 65,200 | 67,800 | 75,400 | 64,790 |
| III. Short-term receivables |
|
|
15,500 | 22,006 | 23,924 | 17,955 | 16,465 |
| 1. Short-term receivables of customers |
|
|
120 | 5,096 | 5,381 | 1,609 | 991 |
| 2. Prepayments to suppliers |
|
|
624 | 531 | 1,226 | 470 | 505 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
15,331 | 15,181 | 15,031 | 14,831 | 14,363 |
| 6. Other short-term receivables |
|
|
2,430 | 4,128 | 5,081 | 4,196 | 3,888 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,005 | -2,930 | -2,795 | -3,150 | -3,282 |
| IV. Inventories |
|
|
25,837 | 27,821 | 31,444 | 35,093 | 36,571 |
| 1. Inventories |
|
|
25,837 | 27,821 | 31,444 | 35,093 | 36,571 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
3,378 | 3,163 | 2,824 | 3,999 | 3,572 |
| 1. Short-term prepaid expenses |
|
|
1,025 | 782 | 447 | 1,484 | 1,275 |
| 2. Deductible VAT |
|
|
2,352 | 2,381 | 2,313 | 2,450 | 2,297 |
| 3. Taxes and the State Receivables |
|
|
| | 64 | 64 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
355,068 | 345,838 | 349,515 | 348,232 | 344,108 |
| I. Long-term receivables |
|
|
110 | 110 | 110 | 110 | 110 |
| 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 |
|
|
110 | 110 | 110 | 110 | 110 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
229,141 | 227,399 | 225,616 | 223,806 | 222,044 |
| 1. Tangible fixed assets |
|
|
152,570 | 150,827 | 149,045 | 147,235 | 145,472 |
| - Cost |
|
|
252,812 | 252,853 | 252,824 | 252,788 | 252,792 |
| - Accumulated depreciation |
|
|
-100,242 | -102,026 | -103,779 | -105,553 | -107,319 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
76,572 | 76,572 | 76,572 | 76,572 | 76,572 |
| - Cost |
|
|
77,042 | 77,042 | 77,042 | 77,042 | 77,042 |
| - Accumulated depreciation |
|
|
-470 | -470 | -470 | -470 | -470 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
33,192 | 33,192 | 33,494 | 33,326 | 32,914 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
33,192 | 33,192 | 33,494 | 33,326 | 32,914 |
| IV. Long-term financial investments |
|
|
75,106 | 65,940 | 72,476 | 71,786 | 70,025 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
27,283 | 18,896 | 25,898 | 25,045 | 24,123 |
| 3. Other investments in equity instruments |
|
|
74,598 | 74,598 | 74,598 | 74,598 | 74,598 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-26,775 | -27,554 | -28,020 | -27,857 | -28,696 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
17,519 | 19,197 | 17,818 | 19,205 | 19,015 |
| 1. Long-term prepaid expenses |
|
|
17,519 | 17,646 | 17,818 | 19,205 | 19,015 |
| 2. Deferred income tax assets |
|
|
| 1,551 | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
477,570 | 489,106 | 514,482 | 509,830 | 508,404 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
105,902 | 111,180 | 119,921 | 130,666 | 120,714 |
| I. Current liabilities |
|
|
25,491 | 33,239 | 42,349 | 54,112 | 44,969 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,092 | 5,294 | 4,907 | 10,235 | 9,832 |
| 4. Advances from customers |
|
|
5,050 | 6,793 | 6,800 | 6,800 | 7,806 |
| 5. Taxes and other payables to the State Budget |
|
|
2,872 | 4,885 | 10,067 | 15,298 | 6,949 |
| 6. Payables to employees |
|
|
7,277 | 6,474 | 9,393 | 13,308 | 15,684 |
| 7. Short-term accrued expenses |
|
|
1,530 | 1,030 | 1,367 | 1,387 | 1,662 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,818 | 6,973 | 8,553 | 5,430 | 2,012 |
| 11. Other short-term payables |
|
|
1,210 | 1,104 | 576 | 967 | 604 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
641 | 686 | 686 | 686 | 421 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
80,412 | 77,941 | 77,572 | 76,554 | 75,745 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
10,043 | 10,043 | 10,043 | 9,163 | 9,163 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
70,289 | 67,819 | 67,450 | 67,312 | 66,469 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
80 | 80 | 80 | 80 | 113 |
| 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 |
|
|
371,668 | 377,926 | 394,562 | 379,164 | 387,690 |
| I. ShareHolder's equity |
|
|
371,668 | 377,926 | 394,562 | 379,164 | 387,690 |
| 1. Owner's investment capital |
|
|
135,000 | 135,000 | 135,000 | 135,000 | 135,000 |
| 2. Share capital surplus |
|
|
86,632 | 86,632 | 86,632 | 86,632 | 86,632 |
| 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 |
|
|
62,135 | 62,135 | 62,135 | 62,135 | 62,135 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
83,034 | 89,301 | 105,933 | 90,520 | 99,112 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
59,484 | 76,787 | 76,787 | 49,787 | 49,787 |
| - Profit after tax undistributed this period |
|
|
23,550 | 12,514 | 29,146 | 40,733 | 49,325 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
4,867 | 4,859 | 4,862 | 4,877 | 4,811 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
477,570 | 489,106 | 514,482 | 509,830 | 508,404 |
There is no report.
|
|