|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
142,499 | 132,427 | 129,734 | 123,061 | 106,308 |
| I. Cash and cash equivalents |
|
|
6,884 | 11,922 | 8,019 | 1,492 | 9,084 |
| 1. Cash |
|
|
6,884 | 11,922 | 8,019 | 1,492 | 9,084 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
3,768 | 3,794 | 3,794 | 3,912 | 4,001 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,768 | 3,794 | 3,794 | 3,912 | 4,001 |
| III. Short-term receivables |
|
|
2,726 | 1,507 | 3,844 | 1,653 | 3,164 |
| 1. Short-term receivables of customers |
|
|
6,663 | 5,329 | 7,526 | 5,394 | 6,727 |
| 2. Prepayments to suppliers |
|
|
1,278 | 1,278 | 1,413 | 1,095 | 1,095 |
| 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 |
|
|
3,822 | 3,922 | 3,928 | 4,281 | 4,459 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,037 | -9,022 | -9,022 | -9,117 | -9,117 |
| IV. Inventories |
|
|
127,941 | 114,889 | 113,822 | 115,165 | 89,637 |
| 1. Inventories |
|
|
127,941 | 117,001 | 115,935 | 117,286 | 91,758 |
| 2. Provision for decline in value of inventories |
|
|
| -2,112 | -2,112 | -2,121 | -2,121 |
| V. Other current assets |
|
|
1,180 | 316 | 255 | 840 | 422 |
| 1. Short-term prepaid expenses |
|
|
560 | 316 | 205 | 306 | 293 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
620 | | 49 | 534 | 129 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
156,248 | 150,301 | 144,510 | 138,921 | 133,878 |
| I. Long-term receivables |
|
|
1,871 | 1,872 | 1,872 | 1,872 | 1,950 |
| 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 |
|
|
1,871 | 1,872 | 1,872 | 1,872 | 1,950 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
142,014 | 136,583 | 131,172 | 125,783 | 120,425 |
| 1. Tangible fixed assets |
|
|
141,303 | 136,582 | 131,172 | 125,783 | 120,425 |
| - Cost |
|
|
361,372 | 363,802 | 363,802 | 363,802 | 363,802 |
| - Accumulated depreciation |
|
|
-220,069 | -227,220 | -232,630 | -238,019 | -243,377 |
| 2. Fixed assets of financial leasing |
|
|
709 | | | | |
| - Cost |
|
|
2,430 | | | | |
| - Accumulated depreciation |
|
|
-1,721 | | | | |
| 3. Intangible fixed assets |
|
|
2 | 1 | | | |
| - Cost |
|
|
39 | 39 | 39 | 39 | 39 |
| - Accumulated depreciation |
|
|
-37 | -38 | -39 | -39 | -39 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
518 | | | | 237 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
518 | | | | 237 |
| IV. Long-term financial investments |
|
|
110 | 110 | 110 | 110 | 110 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
110 | 110 | 110 | 110 | 110 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
11,736 | 11,736 | 11,356 | 11,156 | 11,156 |
| 1. Long-term prepaid expenses |
|
|
11,736 | 11,736 | 11,356 | 11,156 | 11,156 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
298,747 | 282,728 | 274,244 | 261,982 | 240,186 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
218,030 | 218,038 | 217,585 | 211,714 | 199,878 |
| I. Current liabilities |
|
|
132,064 | 145,965 | 146,973 | 148,898 | 137,462 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
92,958 | 88,908 | 91,423 | 99,742 | 93,390 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
19,179 | 20,496 | 22,054 | 21,047 | 19,202 |
| 4. Advances from customers |
|
|
1,653 | 11,253 | 702 | 1,357 | 1,168 |
| 5. Taxes and other payables to the State Budget |
|
|
3,950 | 4,690 | 6,665 | 4,846 | 3,197 |
| 6. Payables to employees |
|
|
3,668 | 9,792 | 12,726 | 11,400 | 8,924 |
| 7. Short-term accrued expenses |
|
|
6,030 | 3,730 | 4,067 | 4,236 | 5,658 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,763 | 4,432 | 4,485 | 3,840 | 3,405 |
| 12. Provision for short term payables |
|
|
1,305 | 2,104 | 4,293 | 1,872 | 1,958 |
| 13. Bonus and welfare fund |
|
|
559 | 559 | 559 | 559 | 559 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
85,966 | 72,073 | 70,612 | 62,816 | 62,416 |
| 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 |
|
|
85,966 | 72,073 | 70,612 | 62,816 | 62,416 |
| 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 |
|
|
80,717 | 64,690 | 56,659 | 50,268 | 40,308 |
| I. ShareHolder's equity |
|
|
80,717 | 64,690 | 56,659 | 50,268 | 40,308 |
| 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 2. Share capital surplus |
|
|
-124 | -124 | -124 | -124 | -124 |
| 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 |
|
|
1,064 | 1,064 | 1,064 | 1,064 | 1,064 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-20,223 | -36,250 | -44,281 | -50,672 | -60,632 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-7,067 | -7,067 | -7,067 | -7,067 | -50,672 |
| - Profit after tax undistributed this period |
|
|
-13,156 | -29,182 | -37,214 | -43,605 | -9,960 |
| 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 |
|
|
298,747 | 282,728 | 274,244 | 261,982 | 240,186 |
There is no report.
|
|