|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
103,529 | 106,412 | 104,343 | 115,729 | 110,134 |
 | I. Cash and cash equivalents |
|
|
14,966 | 11,329 | 1,640 | 12,776 | 18,785 |
 | 1. Cash |
|
|
11,466 | 9,329 | 1,640 | 7,776 | 2,785 |
 | 2. Cash equivalents |
|
|
3,500 | 2,000 | | 5,000 | 16,000 |
 | II. Short-term financial investments |
|
|
5,341 | 8,392 | 10,137 | 8,137 | 15,103 |
 | 1. Trading securities |
|
|
5,359 | 8,410 | 8,410 | 8,410 | 15,171 |
 | 2. Provision for diminution in value of trading securities |
|
|
-18 | -18 | -274 | -274 | -67 |
 | 3. Investments holding until maturity |
|
|
| | 2,000 | | |
 | III. Short-term receivables |
|
|
65,128 | 66,720 | 70,474 | 80,332 | 61,086 |
 | 1. Short-term receivables of customers |
|
|
26,840 | 21,250 | 34,293 | 40,060 | 17,595 |
 | 2. Prepayments to suppliers |
|
|
757 | 1,204 | 217 | 217 | 217 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
35,220 | 36,445 | 33,420 | 33,420 | 31,470 |
 | 6. Other short-term receivables |
|
|
11,106 | 16,616 | 10,749 | 14,841 | 19,853 |
 | 7. Provision for doubtful short-term receivables |
|
|
-8,796 | -8,796 | -8,205 | -8,205 | -8,049 |
 | IV. Inventories |
|
|
16,191 | 18,044 | 20,600 | 13,216 | 14,055 |
 | 1. Inventories |
|
|
17,529 | 19,381 | 23,143 | 15,759 | 16,021 |
 | 2. Provision for decline in value of inventories |
|
|
-1,338 | -1,338 | -2,543 | -2,543 | -1,966 |
 | V. Other current assets |
|
|
1,904 | 1,927 | 1,492 | 1,268 | 1,106 |
 | 1. Short-term prepaid expenses |
|
|
140 | 276 | 133 | 99 | 127 |
 | 2. Deductible VAT |
|
|
1,763 | 1,650 | 1,357 | 1,168 | 978 |
 | 3. Taxes and the State Receivables |
|
|
| 1 | 1 | 1 | 1 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
78,451 | 77,279 | 80,542 | 74,885 | 70,784 |
 | I. Long-term receivables |
|
|
63 | 63 | 63 | 63 | 63 |
 | 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 |
|
|
63 | 63 | 63 | 63 | 63 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
37,700 | 37,106 | 36,519 | 36,172 | 35,583 |
 | 1. Tangible fixed assets |
|
|
37,700 | 37,106 | 36,519 | 36,172 | 35,583 |
 | - Cost |
|
|
50,232 | 49,987 | 50,232 | 50,232 | 50,232 |
 | - Accumulated depreciation |
|
|
-12,532 | -12,881 | -13,713 | -14,060 | -14,650 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
63 | 63 | 63 | 63 | 63 |
 | - Accumulated depreciation |
|
|
-63 | -63 | -63 | -63 | -63 |
 | 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 |
|
|
30,574 | 30,511 | 34,810 | 30,940 | 25,130 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
27,824 | 27,761 | 32,060 | 28,190 | 22,380 |
 | 3. Other investments in equity instruments |
|
|
2,750 | 2,750 | 2,750 | 2,750 | 2,750 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
10,114 | 9,600 | 9,150 | 7,710 | 10,008 |
 | 1. Long-term prepaid expenses |
|
|
10,114 | 9,600 | 9,150 | 7,710 | 10,008 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
181,980 | 183,691 | 184,885 | 190,614 | 180,918 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
30,866 | 31,061 | 32,259 | 37,259 | 24,587 |
 | I. Current liabilities |
|
|
24,035 | 24,215 | 26,593 | 31,593 | 21,302 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,328 | 3,271 | 3,358 | 1,846 | 1,759 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,585 | 5,989 | 6,817 | 6,516 | 7,119 |
 | 4. Advances from customers |
|
|
4 | 1,677 | 1,643 | 1,229 | 1,229 |
 | 5. Taxes and other payables to the State Budget |
|
|
942 | 44 | 445 | 1,290 | 337 |
 | 6. Payables to employees |
|
|
3,006 | 6 | 3,902 | 7,167 | 3,006 |
 | 7. Short-term accrued expenses |
|
|
1,380 | 1,537 | 5,529 | 4,497 | 938 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,438 | 11,472 | 4,529 | 8,686 | 6,646 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
352 | 218 | 369 | 361 | 269 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,830 | 6,846 | 5,666 | 5,666 | 3,285 |
 | 1. Long-term payables to sellers |
|
|
| 16 | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
46 | 46 | 46 | 46 | 46 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
6,783 | 6,783 | 5,620 | 5,620 | 3,239 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1 | | 1 | | |
 | 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 |
|
|
151,115 | 152,630 | 152,626 | 153,355 | 156,330 |
 | I. ShareHolder's equity |
|
|
151,115 | 152,630 | 152,626 | 153,355 | 156,330 |
 | 1. Owner's investment capital |
|
|
102,195 | 102,195 | 102,195 | 102,195 | 102,195 |
 | 2. Share capital surplus |
|
|
669 | 669 | 669 | 669 | 669 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,117 | -2,117 | -2,117 | -2,117 | -2,117 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
14,132 | 14,132 | 14,199 | 14,199 | 14,199 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
23,153 | 22,035 | 17,758 | 22,693 | 25,668 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
13,208 | 13,108 | 13,326 | 13,068 | 8,583 |
 | - Profit after tax undistributed this period |
|
|
9,945 | 8,927 | 4,432 | 9,625 | 17,086 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
13,082 | 15,715 | 19,921 | 15,715 | 15,715 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
181,980 | 183,691 | 184,885 | 190,614 | 180,918 |
There is no report.
|
|