|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,759 | 10,870 | 9,164 | 9,099 | 5,894 |
| I. Cash and cash equivalents |
|
|
1,341 | 2,319 | 1,456 | 1,196 | 486 |
| 1. Cash |
|
|
841 | 1,819 | 1,456 | 1,196 | 486 |
| 2. Cash equivalents |
|
|
500 | 500 | | | |
| 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 |
|
|
1,191 | 2,304 | 2,144 | 1,858 | 1,286 |
| 1. Short-term receivables of customers |
|
|
2,464 | 3,586 | 3,441 | 3,223 | 2,631 |
| 2. Prepayments to suppliers |
|
|
92 | 60 | 22 | | |
| 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 |
|
|
53 | 76 | 98 | 53 | 73 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,418 | -1,418 | -1,418 | -1,418 | -1,418 |
| IV. Inventories |
|
|
5,411 | 5,173 | 5,041 | 5,692 | 4,104 |
| 1. Inventories |
|
|
5,411 | 5,173 | 5,041 | 5,692 | 4,104 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
815 | 1,074 | 524 | 354 | 17 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
815 | 1,074 | 519 | 353 | 17 |
| 3. Taxes and the State Receivables |
|
|
1 | 1 | 5 | 1 | 1 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
66,065 | 65,401 | 64,550 | 63,726 | 62,753 |
| 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 |
|
|
39,083 | 38,644 | 38,047 | 37,459 | 36,873 |
| 1. Tangible fixed assets |
|
|
39,083 | 38,644 | 38,047 | 37,459 | 36,873 |
| - Cost |
|
|
73,381 | 70,845 | 70,845 | 70,845 | 70,845 |
| - Accumulated depreciation |
|
|
-34,299 | -32,202 | -32,798 | -33,386 | -33,972 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - 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 |
|
|
| | | | |
| 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 |
|
|
26,982 | 26,758 | 26,503 | 26,267 | 25,880 |
| 1. Long-term prepaid expenses |
|
|
26,982 | 26,758 | 26,503 | 26,267 | 25,880 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
74,823 | 76,271 | 73,714 | 72,825 | 68,647 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
48,372 | 50,773 | 48,759 | 47,410 | 43,957 |
| I. Current liabilities |
|
|
15,262 | 18,716 | 25,414 | 24,776 | 22,035 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
10,356 | 11,550 | 20,230 | 21,800 | 18,831 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,462 | 4,205 | 2,446 | 604 | 443 |
| 4. Advances from customers |
|
|
983 | 1,044 | 1,038 | 929 | 905 |
| 5. Taxes and other payables to the State Budget |
|
|
8 | 399 | 5 | 5 | 12 |
| 6. Payables to employees |
|
|
423 | 529 | 578 | 470 | 665 |
| 7. Short-term accrued expenses |
|
|
180 | 143 | 283 | 132 | 335 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
850 | 845 | 835 | 835 | 845 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
33,110 | 32,057 | 23,345 | 22,634 | 21,922 |
| 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 |
|
|
33,110 | 32,057 | 23,345 | 22,634 | 21,922 |
| 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 |
|
|
26,451 | 25,498 | 24,955 | 25,416 | 24,690 |
| I. ShareHolder's equity |
|
|
26,451 | 25,498 | 24,955 | 25,416 | 24,690 |
| 1. Owner's investment capital |
|
|
22,373 | 22,373 | 22,373 | 22,373 | 22,373 |
| 2. Share capital surplus |
|
|
1,625 | 1,625 | 1,625 | 1,625 | 1,625 |
| 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 |
|
|
26,383 | 26,383 | 2,453 | 2,453 | 2,453 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-23,930 | -24,883 | -1,496 | -1,035 | -1,761 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-16,596 | -23,930 | | | |
| - Profit after tax undistributed this period |
|
|
-7,334 | -953 | -1,496 | -1,035 | -1,761 |
| 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 |
|
|
74,823 | 76,271 | 73,714 | 72,825 | 68,647 |
There is no report.
|
|