|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
42,327 | 40,786 | 39,693 | 37,876 | 32,847 |
| I. Cash and cash equivalents |
|
|
3,300 | 2,958 | 1,214 | 3,574 | 4,418 |
| 1. Cash |
|
|
3,300 | 2,958 | 1,214 | 3,574 | 4,418 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
16,015 | 15,167 | 13,993 | 10,306 | 5,933 |
| 1. Short-term receivables of customers |
|
|
472 | 447 | 22 | 3 | 3,651 |
| 2. Prepayments to suppliers |
|
|
308 | 480 | 412 | 308 | 308 |
| 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 |
|
|
44,639 | 44,630 | 44,799 | 44,349 | 49,403 |
| 7. Provision for doubtful short-term receivables |
|
|
-29,403 | -30,390 | -31,239 | -34,354 | -47,429 |
| IV. Inventories |
|
|
22,912 | 22,552 | 24,391 | 23,903 | 22,404 |
| 1. Inventories |
|
|
22,912 | 22,552 | 24,391 | 23,903 | 22,404 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
100 | 110 | 95 | 94 | 92 |
| 1. Short-term prepaid expenses |
|
|
18 | 14 | 13 | 11 | 10 |
| 2. Deductible VAT |
|
|
| 14 | | | |
| 3. Taxes and the State Receivables |
|
|
82 | 82 | 82 | 82 | 82 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
85,928 | 81,937 | 79,305 | 76,618 | 74,258 |
| 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 |
|
|
84,291 | 73,129 | 70,587 | 68,072 | 65,883 |
| 1. Tangible fixed assets |
|
|
83,549 | 72,408 | 69,887 | 67,394 | 65,226 |
| - Cost |
|
|
308,103 | 295,825 | 295,825 | 295,825 | 296,104 |
| - Accumulated depreciation |
|
|
-224,554 | -223,417 | -225,937 | -228,431 | -230,878 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
743 | 721 | 700 | 678 | 657 |
| - Cost |
|
|
1,285 | 1,285 | 1,285 | 1,285 | 1,285 |
| - Accumulated depreciation |
|
|
-543 | -564 | -585 | -607 | -628 |
| III. Real Estate Investments |
|
|
| 7,191 | 7,000 | 6,810 | 6,619 |
| - Cost |
|
|
| 7,637 | 7,637 | 7,637 | 7,637 |
| - Accumulated depreciation |
|
|
| -445 | -636 | -827 | -1,018 |
| IV. Long-term assets in progress |
|
|
1,078 | 1,096 | 1,235 | 1,291 | 1,350 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,078 | 1,096 | 1,235 | 1,291 | 1,350 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
559 | 521 | 483 | 445 | 406 |
| 1. Long-term prepaid expenses |
|
|
559 | 521 | 483 | 445 | 406 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
128,256 | 122,724 | 118,997 | 114,493 | 107,105 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
69,581 | 66,787 | 63,488 | 60,323 | 66,249 |
| I. Current liabilities |
|
|
29,782 | 61,588 | 60,389 | 57,373 | 61,197 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| 38,000 | 38,000 | 36,000 | 35,000 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,662 | 3,789 | 1,303 | 2,087 | 5,531 |
| 4. Advances from customers |
|
|
17,165 | 3,466 | 4,362 | 527 | 2,644 |
| 5. Taxes and other payables to the State Budget |
|
|
1,954 | 1,132 | 633 | 1,418 | 1,379 |
| 6. Payables to employees |
|
|
270 | 293 | 189 | 508 | 928 |
| 7. Short-term accrued expenses |
|
|
50 | 28 | | | 36 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 5,160 | 4,200 | 7,260 | 6,210 |
| 11. Other short-term payables |
|
|
5,671 | 9,709 | 11,692 | 9,563 | 9,463 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
11 | 11 | 11 | 11 | 6 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
39,799 | 5,199 | 3,099 | 2,950 | 5,052 |
| 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 |
|
|
39,170 | | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
629 | 629 | 629 | 500 | 482 |
| 11. Long-term unrealized revenue |
|
|
| 4,570 | 2,470 | 2,450 | 4,570 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
58,675 | 55,936 | 55,509 | 54,170 | 40,856 |
| I. ShareHolder's equity |
|
|
58,675 | 55,936 | 55,509 | 54,170 | 40,856 |
| 1. Owner's investment capital |
|
|
236,280 | 236,280 | 236,280 | 236,280 | 236,280 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-177,605 | -180,344 | -180,771 | -182,110 | -195,424 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-162,907 | -178,776 | -178,776 | -178,776 | -178,776 |
| - Profit after tax undistributed this period |
|
|
-14,698 | -1,568 | -1,995 | -3,334 | -16,648 |
| 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 |
|
|
128,256 | 122,724 | 118,997 | 114,493 | 107,105 |
There is no report.
|
|