|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
97,637 | 103,293 | 109,458 | 104,894 | 103,058 |
| I. Cash and cash equivalents |
|
|
39,309 | 37,018 | 32,185 | 28,724 | 28,467 |
| 1. Cash |
|
|
33,859 | 31,518 | 31,185 | 27,224 | 27,467 |
| 2. Cash equivalents |
|
|
5,450 | 5,500 | 1,000 | 1,500 | 1,000 |
| II. Short-term financial investments |
|
|
13,200 | 13,200 | | | 8,200 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
13,200 | 13,200 | | | 8,200 |
| III. Short-term receivables |
|
|
40,067 | 44,441 | 69,260 | 66,642 | 59,298 |
| 1. Short-term receivables of customers |
|
|
23,054 | 32,874 | 28,888 | 32,033 | 36,797 |
| 2. Prepayments to suppliers |
|
|
4,329 | 4,250 | 12,724 | 14,727 | 4,414 |
| 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 |
|
|
20,392 | 15,024 | 35,272 | 27,506 | 25,712 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,708 | -7,708 | -7,624 | -7,624 | -7,624 |
| IV. Inventories |
|
|
3,620 | 7,363 | 6,817 | 7,940 | 5,618 |
| 1. Inventories |
|
|
3,720 | 7,464 | 6,918 | 8,040 | 5,719 |
| 2. Provision for decline in value of inventories |
|
|
-101 | -101 | -101 | -101 | -101 |
| V. Other current assets |
|
|
1,441 | 1,270 | 1,195 | 1,588 | 1,475 |
| 1. Short-term prepaid expenses |
|
|
1,320 | 1,191 | 1,094 | 1,323 | 1,302 |
| 2. Deductible VAT |
|
|
57 | 49 | 57 | 246 | 135 |
| 3. Taxes and the State Receivables |
|
|
64 | 30 | 44 | 19 | 38 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
44,785 | 48,757 | 49,430 | 51,180 | 49,165 |
| I. Long-term receivables |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
| 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 |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
24,187 | 27,069 | 27,590 | 31,967 | 30,183 |
| 1. Tangible fixed assets |
|
|
15,984 | 18,866 | 19,387 | 23,763 | 21,979 |
| - Cost |
|
|
84,860 | 88,192 | 90,199 | 97,362 | 97,362 |
| - Accumulated depreciation |
|
|
-68,877 | -69,326 | -70,812 | -73,598 | -75,383 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
8,203 | 8,203 | 8,203 | 8,203 | 8,203 |
| - Cost |
|
|
8,203 | 8,203 | 8,203 | 8,203 | 8,203 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
14,010 | 14,010 | 14,010 | 14,017 | 14,017 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
24,188 | 24,188 | 24,188 | 24,188 | 24,188 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-10,179 | -10,179 | -10,179 | -10,172 | -10,172 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
4,588 | 5,678 | 5,830 | 3,196 | 2,966 |
| 1. Long-term prepaid expenses |
|
|
4,252 | 5,053 | 5,205 | 2,571 | 2,340 |
| 2. Deferred income tax assets |
|
|
336 | 625 | 625 | 625 | 625 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
142,422 | 152,050 | 158,888 | 156,073 | 152,223 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
63,489 | 72,888 | 79,319 | 80,524 | 76,191 |
| I. Current liabilities |
|
|
63,489 | 72,888 | 79,319 | 78,348 | 72,562 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
500 | 1,400 | 6,365 | 3,825 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
14,134 | 14,637 | 11,962 | 18,164 | 17,578 |
| 4. Advances from customers |
|
|
1,949 | 1,957 | 2,366 | 10,641 | 4,041 |
| 5. Taxes and other payables to the State Budget |
|
|
9,927 | 11,794 | 7,490 | 4,980 | 7,821 |
| 6. Payables to employees |
|
|
6,276 | 5,703 | 2,672 | 1,127 | 1,100 |
| 7. Short-term accrued expenses |
|
|
3,189 | 5,535 | 3,860 | 4,652 | 5,851 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
592 | 4,289 | 3,543 | 1,643 | 728 |
| 11. Other short-term payables |
|
|
26,545 | 27,235 | 40,867 | 32,208 | 34,386 |
| 12. Provision for short term payables |
|
|
| | | 519 | 567 |
| 13. Bonus and welfare fund |
|
|
378 | 339 | 192 | 590 | 490 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | 2,176 | 3,628 |
| 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 |
|
|
| | | 2,100 | 3,600 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | 76 | 28 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
78,933 | 79,162 | 79,569 | 75,550 | 76,032 |
| I. ShareHolder's equity |
|
|
78,933 | 79,162 | 79,569 | 75,550 | 76,032 |
| 1. Owner's investment capital |
|
|
40,500 | 40,500 | 40,500 | 40,500 | 40,500 |
| 2. Share capital surplus |
|
|
20,355 | 20,355 | 20,355 | 20,355 | 20,355 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| 5. Treasury shares |
|
|
-574 | -574 | -574 | -574 | -574 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
8,643 | 8,643 | 8,643 | 8,643 | 8,643 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,009 | 7,238 | 7,645 | 3,626 | 4,108 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,768 | 4,768 | 7,240 | 2,430 | 2,430 |
| - Profit after tax undistributed this period |
|
|
2,242 | 2,470 | 405 | 1,196 | 1,679 |
| 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 |
|
|
142,422 | 152,050 | 158,888 | 156,073 | 152,223 |
There is no report.
|
|