|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
86,273 | 88,557 | 95,268 | 97,306 | 100,130 |
| I. Cash and cash equivalents |
|
|
22,749 | 28,007 | 34,333 | 34,957 | 36,372 |
| 1. Cash |
|
|
11,093 | 16,801 | 13,885 | 14,467 | 15,643 |
| 2. Cash equivalents |
|
|
11,657 | 11,207 | 20,447 | 20,490 | 20,729 |
| II. Short-term financial investments |
|
|
13,429 | 14,749 | 14,876 | 24,876 | 24,891 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
13,429 | 14,749 | 14,876 | 24,876 | 24,891 |
| III. Short-term receivables |
|
|
48,254 | 43,924 | 44,287 | 35,397 | 37,978 |
| 1. Short-term receivables of customers |
|
|
40,216 | 34,281 | 35,539 | 32,062 | 41,791 |
| 2. Prepayments to suppliers |
|
|
6,941 | 8,907 | 8,156 | 2,216 | 2,942 |
| 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 |
|
|
9,944 | 9,584 | 10,119 | 10,646 | 6,706 |
| 7. Provision for doubtful short-term receivables |
|
|
-8,847 | -8,847 | -9,528 | -9,528 | -13,460 |
| IV. Inventories |
|
|
925 | 935 | 899 | 868 | 562 |
| 1. Inventories |
|
|
925 | 935 | 899 | 868 | 562 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
916 | 942 | 874 | 1,207 | 326 |
| 1. Short-term prepaid expenses |
|
|
916 | 942 | 874 | 1,207 | 326 |
| 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 |
|
|
265,605 | 266,434 | 262,745 | 263,831 | 260,946 |
| I. Long-term receivables |
|
|
72 | 72 | 72 | 72 | 72 |
| 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 |
|
|
72 | 72 | 72 | 72 | 72 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
180,361 | 193,804 | 190,434 | 187,004 | 194,970 |
| 1. Tangible fixed assets |
|
|
175,985 | 189,465 | 186,134 | 182,741 | 190,745 |
| - Cost |
|
|
449,223 | 466,252 | 466,348 | 466,348 | 478,401 |
| - Accumulated depreciation |
|
|
-273,238 | -276,787 | -280,215 | -283,608 | -287,656 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
4,376 | 4,338 | 4,301 | 4,263 | 4,225 |
| - Cost |
|
|
8,055 | 8,055 | 8,055 | 8,055 | 8,055 |
| - Accumulated depreciation |
|
|
-3,679 | -3,717 | -3,755 | -3,793 | -3,830 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
78,019 | 65,903 | 66,017 | 70,951 | 60,568 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
78,019 | 65,903 | 66,017 | 70,951 | 60,568 |
| IV. Long-term financial investments |
|
|
4,497 | 4,497 | 4,497 | 4,497 | 4,274 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
4,497 | 4,497 | 4,497 | 4,497 | 4,497 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -223 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
2,656 | 2,158 | 1,725 | 1,308 | 1,062 |
| 1. Long-term prepaid expenses |
|
|
2,656 | 2,158 | 1,725 | 1,308 | 1,062 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
351,878 | 354,991 | 358,013 | 361,137 | 361,076 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
85,725 | 88,085 | 90,094 | 91,858 | 93,461 |
| I. Current liabilities |
|
|
15,559 | 20,411 | 25,778 | 27,002 | 34,258 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,358 | 5,061 | 6,728 | 5,061 | 6,723 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,438 | 5,442 | 8,372 | 10,563 | 17,044 |
| 4. Advances from customers |
|
|
64 | 111 | 614 | 395 | 324 |
| 5. Taxes and other payables to the State Budget |
|
|
1,017 | 2,279 | 1,762 | 3,387 | 1,556 |
| 6. Payables to employees |
|
|
2,778 | 2,077 | 2,895 | 3,359 | 2,458 |
| 7. Short-term accrued expenses |
|
|
329 | 169 | 532 | 224 | 267 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 409 | 135 | 200 | 62 |
| 11. Other short-term payables |
|
|
4,567 | 4,852 | 4,732 | 3,803 | 5,816 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
8 | 8 | 8 | 8 | 8 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
70,165 | 67,674 | 64,316 | 64,857 | 59,202 |
| 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 |
|
|
33,222 | 34,089 | 34,089 | 34,629 | 32,333 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
36,943 | 33,585 | 30,227 | 30,227 | 26,869 |
| 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 |
|
|
266,153 | 266,906 | 267,919 | 269,279 | 267,615 |
| I. ShareHolder's equity |
|
|
266,153 | 266,906 | 267,919 | 269,279 | 267,615 |
| 1. Owner's investment capital |
|
|
275,281 | 275,281 | 275,281 | 275,281 | 275,281 |
| 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 |
|
|
646 | 646 | 646 | 646 | 646 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-9,774 | -9,021 | -8,008 | -6,649 | -8,312 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-16,224 | -9,772 | -9,772 | -9,772 | -11,961 |
| - Profit after tax undistributed this period |
|
|
6,451 | 751 | 1,764 | 3,123 | 3,649 |
| 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 |
|
|
351,878 | 354,991 | 358,013 | 361,137 | 361,076 |
There is no report.
|
|