|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
280,333 | 244,218 | 230,144 | 177,094 | 157,562 |
| I. Cash and cash equivalents |
|
|
17,549 | 24,610 | 18,227 | 37,490 | 25,130 |
| 1. Cash |
|
|
8,049 | 17,110 | 6,227 | 5,925 | 1,765 |
| 2. Cash equivalents |
|
|
9,500 | 7,500 | 12,000 | 31,565 | 23,365 |
| II. Short-term financial investments |
|
|
28,945 | 34,945 | 34,945 | 53,645 | 68,445 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
28,945 | 34,945 | 34,945 | 53,645 | 68,445 |
| III. Short-term receivables |
|
|
222,077 | 173,086 | 164,096 | 69,681 | 40,395 |
| 1. Short-term receivables of customers |
|
|
180,996 | 138,497 | 131,775 | 42,262 | 23,980 |
| 2. Prepayments to suppliers |
|
|
1,610 | 2,055 | 2,901 | 3,177 | 490 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
35,120 | 30,000 | 30,000 | 25,000 | 17,000 |
| 6. Other short-term receivables |
|
|
7,446 | 5,629 | 2,515 | 2,351 | 2,033 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,095 | -3,095 | -3,095 | -3,109 | -3,109 |
| IV. Inventories |
|
|
10,769 | 11,358 | 10,007 | 13,094 | 19,481 |
| 1. Inventories |
|
|
15,889 | 17,175 | 15,824 | 18,090 | 24,476 |
| 2. Provision for decline in value of inventories |
|
|
-5,120 | -5,817 | -5,817 | -4,996 | -4,996 |
| V. Other current assets |
|
|
992 | 219 | 2,869 | 3,183 | 4,111 |
| 1. Short-term prepaid expenses |
|
|
243 | 218 | 148 | 48 | 33 |
| 2. Deductible VAT |
|
|
749 | 1 | 2,721 | 3,134 | 4,077 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
23,697 | 23,165 | 23,041 | 22,958 | 25,696 |
| I. Long-term receivables |
|
|
35 | 95 | 85 | 85 | 85 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| 60 | 60 | 60 | 60 |
| 5. Other long-term receivables |
|
|
35 | 35 | 25 | 25 | 25 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
23,085 | 22,574 | 21,990 | 20,937 | 24,877 |
| 1. Tangible fixed assets |
|
|
23,067 | 22,387 | 21,815 | 20,699 | 24,330 |
| - Cost |
|
|
27,450 | 27,356 | 27,392 | 25,395 | 29,658 |
| - Accumulated depreciation |
|
|
-4,383 | -4,969 | -5,577 | -4,696 | -5,328 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
18 | 187 | 175 | 238 | 547 |
| - Cost |
|
|
148 | 322 | 322 | 403 | 743 |
| - Accumulated depreciation |
|
|
-130 | -135 | -147 | -164 | -195 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
320 | 216 | 216 | 1,115 | 17 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
320 | 216 | 216 | 1,115 | 17 |
| 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 |
|
|
257 | 280 | 749 | 821 | 716 |
| 1. Long-term prepaid expenses |
|
|
193 | 207 | 676 | 752 | 647 |
| 2. Deferred income tax assets |
|
|
64 | 73 | 73 | 69 | 69 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
304,030 | 267,383 | 253,185 | 200,051 | 183,257 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
153,317 | 119,133 | 99,366 | 45,375 | 31,423 |
| I. Current liabilities |
|
|
151,589 | 116,135 | 96,368 | 42,798 | 29,373 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
4,812 | 6,400 | 2,325 | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
93,177 | 45,091 | 74,425 | 25,654 | 15,342 |
| 4. Advances from customers |
|
|
1,429 | 2,520 | 1,310 | 2,644 | 2,631 |
| 5. Taxes and other payables to the State Budget |
|
|
5,158 | 5,599 | 830 | 890 | 1,157 |
| 6. Payables to employees |
|
|
5,030 | 2,345 | 520 | 385 | 978 |
| 7. Short-term accrued expenses |
|
|
36,688 | 48,730 | 12,494 | 10,141 | 6,157 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
281 | 156 | 125 | 94 | 63 |
| 11. Other short-term payables |
|
|
887 | 1,436 | 662 | 317 | 320 |
| 12. Provision for short term payables |
|
|
2,021 | 1,652 | 1,528 | 892 | 1,276 |
| 13. Bonus and welfare fund |
|
|
2,105 | 2,205 | 2,148 | 1,782 | 1,449 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,728 | 2,998 | 2,998 | 2,577 | 2,050 |
| 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 |
|
|
| | | 90 | 90 |
| 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 |
|
|
321 | 1,591 | 1,591 | 1,571 | 1,571 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
1,406 | 1,406 | 1,406 | 916 | 389 |
| B. OWNER'S EQUITY |
|
|
150,714 | 148,250 | 153,819 | 154,676 | 151,834 |
| I. ShareHolder's equity |
|
|
150,714 | 148,250 | 153,819 | 154,676 | 151,834 |
| 1. Owner's investment capital |
|
|
92,364 | 100,495 | 104,561 | 104,561 | 104,561 |
| 2. Share capital surplus |
|
|
6,083 | 6,083 | 6,083 | 6,083 | 6,083 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-23,250 | -23,250 | -23,250 | -23,250 | -23,250 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
9,516 | 11,006 | 956 | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
54,352 | 42,407 | 53,909 | 55,621 | 52,587 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
46,238 | 38,277 | 52,456 | 53,412 | 48,737 |
| - Profit after tax undistributed this period |
|
|
8,114 | 4,130 | 1,453 | 2,208 | 3,850 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
11,648 | 11,509 | 11,559 | 11,661 | 11,852 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
304,030 | 267,383 | 253,185 | 200,051 | 183,257 |
There is no report.
|
|