|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
362,096 | 254,919 | 404,127 | 445,730 | 578,994 |
| I. Cash and cash equivalents |
|
|
3,595 | 3,641 | 22,987 | 46,543 | 24,354 |
| 1. Cash |
|
|
3,595 | 3,641 | 15,987 | 46,543 | 24,354 |
| 2. Cash equivalents |
|
|
| | 7,000 | | |
| II. Short-term financial investments |
|
|
107,680 | 46,780 | 61,284 | 64,940 | 74,940 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
107,680 | 46,780 | 61,284 | 64,940 | 74,940 |
| III. Short-term receivables |
|
|
161,808 | 94,609 | 167,167 | 158,028 | 356,097 |
| 1. Short-term receivables of customers |
|
|
147,287 | 91,073 | 128,579 | 107,485 | 351,710 |
| 2. Prepayments to suppliers |
|
|
28,532 | 16,984 | 46,654 | 59,945 | 22,950 |
| 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 |
|
|
6,772 | 7,333 | 12,716 | 11,381 | 7,320 |
| 7. Provision for doubtful short-term receivables |
|
|
-20,782 | -20,782 | -20,782 | -20,782 | -25,882 |
| IV. Inventories |
|
|
88,578 | 108,020 | 146,706 | 168,335 | 122,317 |
| 1. Inventories |
|
|
88,731 | 108,173 | 146,859 | 168,487 | 122,475 |
| 2. Provision for decline in value of inventories |
|
|
-153 | -153 | -153 | -153 | -157 |
| V. Other current assets |
|
|
435 | 1,870 | 5,983 | 7,884 | 1,287 |
| 1. Short-term prepaid expenses |
|
|
320 | 424 | 512 | 821 | 1,172 |
| 2. Deductible VAT |
|
|
114 | 1,140 | 4,328 | 5,258 | 114 |
| 3. Taxes and the State Receivables |
|
|
1 | 305 | 1,143 | 1,805 | 1 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
219,975 | 195,042 | 190,715 | 99,051 | 130,236 |
| I. Long-term receivables |
|
|
131,090 | 99,850 | 94,930 | 6,519 | 5,390 |
| 1. Long-term customer's receivables |
|
|
129,514 | 98,274 | 93,354 | 4,943 | 4,943 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
1,576 | 1,576 | 1,576 | 1,576 | 447 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
66,823 | 79,945 | 90,406 | 87,364 | 117,347 |
| 1. Tangible fixed assets |
|
|
66,645 | 79,788 | 90,269 | 87,247 | 117,250 |
| - Cost |
|
|
196,818 | 212,339 | 225,715 | 225,715 | 258,632 |
| - Accumulated depreciation |
|
|
-130,173 | -132,551 | -135,446 | -138,468 | -141,382 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
178 | 157 | 137 | 117 | 97 |
| - Cost |
|
|
9,265 | 9,265 | 9,265 | 9,265 | 9,265 |
| - Accumulated depreciation |
|
|
-9,088 | -9,108 | -9,128 | -9,148 | -9,168 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
15,496 | 9,406 | 84 | 84 | 105 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
15,496 | 9,406 | 84 | 84 | 105 |
| 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 |
|
|
6,566 | 5,841 | 5,295 | 5,083 | 7,394 |
| 1. Long-term prepaid expenses |
|
|
5,216 | 4,810 | 4,263 | 4,322 | 4,670 |
| 2. Deferred income tax assets |
|
|
1,350 | 1,031 | 1,031 | 761 | 2,724 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
582,071 | 449,962 | 594,842 | 544,781 | 709,230 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
295,666 | 160,495 | 304,769 | 248,486 | 404,945 |
| I. Current liabilities |
|
|
283,847 | 150,829 | 295,104 | 240,172 | 386,746 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
30,515 | 39,207 | 55,524 | 38,010 | 66,288 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
178,536 | 56,841 | 68,333 | 56,015 | 207,689 |
| 4. Advances from customers |
|
|
27,962 | 36,270 | 156,976 | 130,939 | 66,552 |
| 5. Taxes and other payables to the State Budget |
|
|
16,565 | 761 | 1,530 | 2,953 | 12,614 |
| 6. Payables to employees |
|
|
24,019 | 11,070 | 3,659 | 3,815 | 24,362 |
| 7. Short-term accrued expenses |
|
|
4,976 | 3,525 | 5,642 | 3,673 | 4,767 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
109 | 109 | 109 | 109 | 109 |
| 12. Provision for short term payables |
|
|
744 | 2,873 | 2,873 | 4,224 | 3,949 |
| 13. Bonus and welfare fund |
|
|
422 | 173 | 458 | 434 | 416 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
11,819 | 9,665 | 9,665 | 8,314 | 18,199 |
| 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 |
|
|
414 | 389 | 389 | 389 | 297 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
11,405 | 9,276 | 9,276 | 7,925 | 17,902 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
286,405 | 289,467 | 290,073 | 296,294 | 304,285 |
| I. ShareHolder's equity |
|
|
286,405 | 289,467 | 290,073 | 296,294 | 304,285 |
| 1. Owner's investment capital |
|
|
136,800 | 136,800 | 136,800 | 136,800 | 136,800 |
| 2. Share capital surplus |
|
|
31,380 | 31,380 | 31,380 | 31,380 | 31,380 |
| 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 |
|
|
9,183 | 9,183 | 9,183 | 9,183 | 9,183 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
109,042 | 112,104 | 112,710 | 118,931 | 126,922 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
58,244 | 109,042 | 106,965 | 106,965 | 79,605 |
| - Profit after tax undistributed this period |
|
|
50,798 | 3,062 | 5,746 | 11,967 | 47,317 |
| 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 |
|
|
582,071 | 449,962 | 594,842 | 544,781 | 709,230 |
There is no report.
|
|