|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
146,928 | 291,984 | 287,554 | 141,181 | 128,789 |
| I. Cash and cash equivalents |
|
|
12,288 | 5,296 | 100,761 | 53,762 | 5,559 |
| 1. Cash |
|
|
3,028 | 5,296 | 1,461 | 6,662 | 2,559 |
| 2. Cash equivalents |
|
|
9,260 | | 99,300 | 47,100 | 3,000 |
| II. Short-term financial investments |
|
|
4,081 | 4,150 | 18,888 | 19,117 | 4,117 |
| 1. Trading securities |
|
|
4,237 | 4,237 | 4,237 | 4,237 | 4,237 |
| 2. Provision for diminution in value of trading securities |
|
|
-157 | -88 | -349 | -121 | -121 |
| 3. Investments holding until maturity |
|
|
| | 15,000 | 15,000 | |
| III. Short-term receivables |
|
|
65,905 | 256,818 | 141,208 | 39,389 | 48,830 |
| 1. Short-term receivables of customers |
|
|
64,655 | 256,643 | 140,744 | 37,421 | 26,329 |
| 2. Prepayments to suppliers |
|
|
1,205 | 1,280 | 1,283 | 1,286 | 22,600 |
| 3. Short-term intercompany receivables |
|
|
| | | 1,912 | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
1,321 | 124 | 409 | | 1,131 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,276 | -1,228 | -1,228 | -1,230 | -1,230 |
| IV. Inventories |
|
|
59,732 | 23,508 | 25,090 | 27,107 | 68,051 |
| 1. Inventories |
|
|
82,667 | 43,240 | 44,822 | 39,741 | 80,685 |
| 2. Provision for decline in value of inventories |
|
|
-22,935 | -19,732 | -19,732 | -12,634 | -12,634 |
| V. Other current assets |
|
|
4,922 | 2,211 | 1,606 | 1,806 | 2,233 |
| 1. Short-term prepaid expenses |
|
|
4,922 | 2,195 | 1,606 | 1,806 | 2,046 |
| 2. Deductible VAT |
|
|
| 16 | | | 19 |
| 3. Taxes and the State Receivables |
|
|
| | | | 168 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
26,321 | 25,948 | 25,524 | 25,226 | 24,708 |
| 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 |
|
|
19,233 | 18,878 | 18,471 | 18,054 | 17,587 |
| 1. Tangible fixed assets |
|
|
11,368 | 11,024 | 10,629 | 10,177 | 9,726 |
| - Cost |
|
|
22,041 | 22,147 | 22,203 | 22,203 | 22,203 |
| - Accumulated depreciation |
|
|
-10,673 | -11,123 | -11,574 | -12,026 | -12,477 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
7,865 | 7,854 | 7,842 | 7,877 | 7,861 |
| - Cost |
|
|
8,115 | 8,115 | 8,115 | 8,165 | 8,165 |
| - Accumulated depreciation |
|
|
-250 | -261 | -273 | -288 | -304 |
| 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 |
|
|
6,800 | 6,800 | 6,800 | 6,800 | 6,800 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
5,450 | 5,450 | 5,450 | 5,450 | 5,450 |
| 3. Other investments in equity instruments |
|
|
1,350 | 1,350 | 1,350 | 1,350 | 1,350 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
288 | 271 | 254 | 373 | 322 |
| 1. Long-term prepaid expenses |
|
|
288 | 271 | 254 | 373 | 322 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
173,249 | 317,932 | 313,078 | 166,407 | 153,497 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
84,209 | 222,500 | 215,094 | 68,517 | 61,948 |
| I. Current liabilities |
|
|
84,209 | 222,500 | 215,094 | 68,517 | 61,948 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
15,371 | 25,742 | | | 9,256 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
29,412 | 155,074 | 167,740 | 28,334 | 15,225 |
| 4. Advances from customers |
|
|
535 | 329 | 469 | 565 | 3,193 |
| 5. Taxes and other payables to the State Budget |
|
|
534 | 2,466 | 1,020 | 1,801 | |
| 6. Payables to employees |
|
|
1,659 | 6,566 | 9,205 | 6,680 | 1,428 |
| 7. Short-term accrued expenses |
|
|
36,681 | 31,005 | 35,281 | 30,261 | 32,479 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
46 | 11 | 1 | 26 | 59 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
-28 | 1,307 | 1,378 | 850 | 308 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
89,040 | 95,431 | 97,983 | 97,891 | 91,549 |
| I. ShareHolder's equity |
|
|
89,040 | 95,431 | 97,983 | 97,891 | 91,549 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-2,907 | -2,907 | -2,907 | -2,907 | -2,907 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
9,329 | 9,755 | 9,925 | 9,919 | 9,962 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
32,618 | 38,584 | 40,966 | 40,879 | 34,494 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
31,150 | 31,150 | 31,150 | 31,150 | 34,043 |
| - Profit after tax undistributed this period |
|
|
1,468 | 7,434 | 9,816 | 9,729 | 452 |
| 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 |
|
|
173,249 | 317,932 | 313,078 | 166,407 | 153,497 |
There is no report.
|
|