|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
37,382 | 37,543 | 53,451 | 53,078 | 50,605 |
| I. Cash and cash equivalents |
|
|
14,306 | 16,683 | 31,618 | 27,306 | 34,003 |
| 1. Cash |
|
|
9,306 | 4,683 | 12,618 | 9,806 | 11,003 |
| 2. Cash equivalents |
|
|
5,000 | 12,000 | 19,000 | 17,500 | 23,000 |
| II. Short-term financial investments |
|
|
2,500 | 1,000 | 1,000 | 1,500 | 1,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,500 | 1,000 | 1,000 | 1,500 | 1,500 |
| III. Short-term receivables |
|
|
17,568 | 17,452 | 18,834 | 22,952 | 13,096 |
| 1. Short-term receivables of customers |
|
|
16,511 | 16,133 | 16,613 | 19,670 | 11,668 |
| 2. Prepayments to suppliers |
|
|
1,466 | 778 | 1,109 | 2,439 | 1,838 |
| 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 |
|
|
711 | 1,663 | 2,233 | 1,964 | 846 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,121 | -1,121 | -1,121 | -1,121 | -1,256 |
| IV. Inventories |
|
|
687 | 719 | 659 | 1,032 | 1,508 |
| 1. Inventories |
|
|
687 | 719 | 659 | 1,032 | 1,508 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
2,321 | 1,689 | 1,340 | 289 | 498 |
| 1. Short-term prepaid expenses |
|
|
175 | 343 | 340 | 289 | 435 |
| 2. Deductible VAT |
|
|
| 17 | | | |
| 3. Taxes and the State Receivables |
|
|
2,146 | 1,328 | 1,000 | | 63 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
269,912 | 270,712 | 265,312 | 266,705 | 263,380 |
| I. Long-term receivables |
|
|
100 | 100 | 100 | 100 | 115 |
| 1. Long-term customer's receivables |
|
|
| | | | 100 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
100 | 100 | 100 | 100 | 15 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
265,758 | 261,318 | 261,583 | 257,923 | 259,161 |
| 1. Tangible fixed assets |
|
|
265,704 | 261,208 | 261,486 | 257,261 | 258,532 |
| - Cost |
|
|
555,335 | 556,193 | 560,854 | 562,112 | 569,015 |
| - Accumulated depreciation |
|
|
-289,631 | -294,985 | -299,368 | -304,852 | -310,483 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
54 | 110 | 97 | 662 | 629 |
| - Cost |
|
|
195 | 261 | 261 | 941 | 955 |
| - Accumulated depreciation |
|
|
-141 | -151 | -164 | -279 | -326 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
2,414 | 7,786 | 2,238 | 7,347 | 2,238 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,414 | 7,786 | 2,238 | 7,347 | 2,238 |
| IV. Long-term financial investments |
|
|
1,170 | 1,170 | 1,170 | 1,170 | 1,170 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,170 | 1,170 | 1,170 | 1,170 | 1,170 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
470 | 338 | 222 | 165 | 696 |
| 1. Long-term prepaid expenses |
|
|
469 | 337 | 221 | 164 | 695 |
| 2. Deferred income tax assets |
|
|
1 | 1 | 1 | 1 | 1 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
307,294 | 308,255 | 318,763 | 319,783 | 313,985 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
28,968 | 27,615 | 35,342 | 43,129 | 33,314 |
| I. Current liabilities |
|
|
16,661 | 16,469 | 25,763 | 30,246 | 24,585 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,620 | 1,215 | 1,620 | 1,620 | 1,620 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,799 | 4,477 | 4,662 | 7,889 | 6,547 |
| 4. Advances from customers |
|
|
257 | 1,449 | 32 | 1,122 | 92 |
| 5. Taxes and other payables to the State Budget |
|
|
970 | 1,078 | 2,155 | 3,009 | 1,575 |
| 6. Payables to employees |
|
|
5,511 | 1,989 | 5,108 | 5,990 | 6,890 |
| 7. Short-term accrued expenses |
|
|
109 | 120 | 2,094 | 3,314 | 146 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,734 | 3,756 | 3,439 | 1,590 | 3,675 |
| 11. Other short-term payables |
|
|
778 | 1,758 | 3,076 | 2,436 | 3,188 |
| 12. Provision for short term payables |
|
|
| | 1,900 | 1,900 | |
| 13. Bonus and welfare fund |
|
|
882 | 626 | 1,676 | 1,377 | 852 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12,306 | 11,147 | 9,580 | 12,882 | 8,729 |
| 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 |
|
|
8,987 | 8,987 | 8,177 | 7,772 | 7,367 |
| 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 |
|
|
3,320 | 2,160 | 1,403 | 5,110 | 1,362 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
278,326 | 280,640 | 283,421 | 276,655 | 280,671 |
| I. ShareHolder's equity |
|
|
278,326 | 280,640 | 283,421 | 276,655 | 280,671 |
| 1. Owner's investment capital |
|
|
245,018 | 245,018 | 245,018 | 245,018 | 245,018 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
275 | 275 | 275 | 275 | 275 |
| 5. Treasury shares |
|
|
-482 | -482 | -482 | -482 | -482 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
14,511 | 14,529 | 14,520 | 14,520 | 14,520 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
14,581 | 16,759 | 19,863 | 12,969 | 16,919 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
203 | 12,928 | 11,432 | 429 | 398 |
| - Profit after tax undistributed this period |
|
|
14,378 | 3,830 | 8,431 | 12,540 | 16,521 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
4,423 | 4,540 | 4,226 | 4,353 | 4,420 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
307,294 | 308,255 | 318,763 | 319,783 | 313,985 |
There is no report.
|
|