|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
85,807 | 92,051 | 90,424 | 87,440 | 96,618 |
| I. Cash and cash equivalents |
|
|
1,113 | 892 | 422 | 436 | 1,121 |
| 1. Cash |
|
|
1,113 | 892 | 422 | 436 | 1,121 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
17,964 | 21,533 | 23,006 | 24,837 | 25,462 |
| 1. Trading securities |
|
|
29,675 | 29,740 | 31,006 | 31,109 | 31,569 |
| 2. Provision for diminution in value of trading securities |
|
|
-11,710 | -8,207 | -8,000 | -6,272 | -6,107 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
8,134 | 9,593 | 5,131 | 9,999 | 2,844 |
| 1. Short-term receivables of customers |
|
|
6,966 | 2,350 | 633 | 1,683 | 8 |
| 2. Prepayments to suppliers |
|
|
2,650 | 3,724 | 2,764 | 8,208 | 2,711 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
290 | 5,290 | 2,290 | 2,000 | 2,000 |
| 6. Other short-term receivables |
|
|
728 | 729 | 1,943 | 609 | 625 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,500 | -2,500 | -2,500 | -2,500 | -2,500 |
| IV. Inventories |
|
|
56,267 | 57,487 | 60,059 | 50,651 | 66,122 |
| 1. Inventories |
|
|
58,739 | 59,829 | 62,283 | 56,137 | 71,293 |
| 2. Provision for decline in value of inventories |
|
|
-2,472 | -2,342 | -2,224 | -5,486 | -5,171 |
| V. Other current assets |
|
|
2,328 | 2,547 | 1,807 | 1,517 | 1,069 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
2,322 | 2,540 | 1,801 | 1,510 | 1,069 |
| 3. Taxes and the State Receivables |
|
|
7 | 7 | 7 | 7 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
60,255 | 60,047 | 59,839 | 60,190 | 59,968 |
| 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 |
|
|
7,772 | 7,564 | 7,355 | 7,707 | 7,484 |
| 1. Tangible fixed assets |
|
|
7,772 | 7,564 | 7,355 | 7,707 | 7,484 |
| - Cost |
|
|
13,353 | 13,353 | 13,353 | 13,927 | 13,927 |
| - Accumulated depreciation |
|
|
-5,581 | -5,789 | -5,998 | -6,220 | -6,443 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
4,086 | 4,086 | 4,086 | 4,086 | 4,086 |
| - Cost |
|
|
4,086 | 4,086 | 4,086 | 4,086 | 4,086 |
| - 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 |
|
|
48,397 | 48,397 | 48,397 | 48,397 | 48,397 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
51,697 | 48,397 | 48,397 | 48,397 | 48,397 |
| 3. Other investments in equity instruments |
|
|
| 3,300 | 3,300 | 3,300 | 3,300 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,300 | -3,300 | | -3,300 | -3,300 |
| 5. Investments holding until maturity |
|
|
| | -3,300 | | |
| V. Total other long-term assets |
|
|
| | | | |
| 1. Long-term prepaid expenses |
|
|
| | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
146,062 | 152,098 | 150,263 | 147,630 | 156,586 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
86,541 | 88,932 | 86,716 | 85,739 | 94,993 |
| I. Current liabilities |
|
|
76,824 | 79,258 | 77,000 | 76,022 | 85,360 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
71,810 | 72,778 | 72,848 | 73,049 | 81,132 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
| | | | |
| 4. Advances from customers |
|
|
2,365 | 3,145 | 1,647 | 550 | 1,026 |
| 5. Taxes and other payables to the State Budget |
|
|
82 | 308 | 308 | | 335 |
| 6. Payables to employees |
|
|
| 119 | | 125 | 130 |
| 7. Short-term accrued expenses |
|
|
| | | 20 | 90 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,164 | 1,103 | 856 | 796 | 614 |
| 11. Other short-term payables |
|
|
1,088 | 1,490 | 1,025 | 1,167 | 1,716 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
315 | 315 | 315 | 315 | 315 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,717 | 9,675 | 9,717 | 9,717 | 9,633 |
| 1. Long-term payables to sellers |
|
|
180 | | 180 | 180 | 180 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
9,243 | 9,423 | 9,243 | 9,243 | 9,243 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
294 | 252 | 294 | 294 | 210 |
| 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 |
|
|
59,521 | 63,165 | 63,546 | 61,891 | 61,593 |
| I. ShareHolder's equity |
|
|
59,521 | 63,165 | 63,546 | 61,891 | 61,593 |
| 1. Owner's investment capital |
|
|
45,610 | 45,610 | 45,610 | 45,610 | 45,610 |
| 2. Share capital surplus |
|
|
2 | 2 | 2 | 2 | 2 |
| 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 |
|
|
9,212 | 9,212 | 9,212 | 9,212 | 9,212 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
94 | 94 | 94 | 94 | 94 |
| 11. After tax undistributed profit |
|
|
4,603 | 8,247 | 8,628 | 6,972 | 6,674 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
5,079 | 5,079 | 5,079 | 5,079 | 5,776 |
| - Profit after tax undistributed this period |
|
|
-476 | 3,168 | 3,549 | 1,894 | 898 |
| 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 |
|
|
146,062 | 152,098 | 150,263 | 147,630 | 156,586 |
There is no report.
|
|