|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
161,531 | 179,031 | 173,872 | 158,723 | 142,270 |
| I. Cash and cash equivalents |
|
|
12,562 | 5,914 | 8,200 | 10,205 | 2,499 |
| 1. Cash |
|
|
5,902 | 4,216 | 6,502 | 9,162 | 2,499 |
| 2. Cash equivalents |
|
|
6,660 | 1,698 | 1,698 | 1,043 | |
| II. Short-term financial investments |
|
|
12,089 | 21,221 | 11,001 | 10,664 | 4,875 |
| 1. Trading securities |
|
|
2,137 | 2,137 | 2,883 | 2,646 | 2,629 |
| 2. Provision for diminution in value of trading securities |
|
|
-1,048 | -1,116 | -1,081 | -1,182 | -954 |
| 3. Investments holding until maturity |
|
|
11,000 | 20,200 | 9,200 | 9,200 | 3,200 |
| III. Short-term receivables |
|
|
119,962 | 139,066 | 133,562 | 119,122 | 111,562 |
| 1. Short-term receivables of customers |
|
|
77,026 | 113,491 | 101,521 | 86,583 | 78,972 |
| 2. Prepayments to suppliers |
|
|
3,184 | 2,572 | 6,298 | 7,175 | 2,349 |
| 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 |
|
|
40,800 | 24,050 | 26,790 | 26,411 | 31,289 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,048 | -1,048 | -1,048 | -1,048 | -1,048 |
| IV. Inventories |
|
|
16,452 | 12,806 | 19,315 | 17,993 | 22,930 |
| 1. Inventories |
|
|
16,452 | 12,806 | 19,315 | 17,993 | 22,930 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
466 | 25 | 1,793 | 739 | 404 |
| 1. Short-term prepaid expenses |
|
|
92 | 14 | 275 | 55 | 11 |
| 2. Deductible VAT |
|
|
373 | 9 | 1,517 | 684 | 393 |
| 3. Taxes and the State Receivables |
|
|
1 | 1 | 1 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,578 | 35,827 | 34,612 | 29,432 | 23,561 |
| 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 |
|
|
13,788 | 13,090 | 12,332 | 7,632 | 2,506 |
| 1. Tangible fixed assets |
|
|
13,788 | 13,090 | 12,332 | 7,632 | 2,506 |
| - Cost |
|
|
23,721 | 23,781 | 23,781 | 17,810 | 10,347 |
| - Accumulated depreciation |
|
|
-9,933 | -10,690 | -11,448 | -10,178 | -7,841 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
242 | 242 | 242 | 242 | 242 |
| - Accumulated depreciation |
|
|
-242 | -242 | -242 | -242 | -242 |
| III. Real Estate Investments |
|
|
14,250 | 14,046 | 13,665 | 13,448 | 12,762 |
| - Cost |
|
|
23,732 | 23,732 | 23,732 | 23,732 | 23,732 |
| - Accumulated depreciation |
|
|
-9,481 | -9,686 | -10,067 | -10,284 | -10,970 |
| IV. Long-term assets in progress |
|
|
| | 30 | 30 | 60 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 30 | 30 | 60 |
| IV. Long-term financial investments |
|
|
8,266 | 8,266 | 8,266 | 8,110 | 8,110 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
8,266 | 8,266 | 8,266 | 8,110 | 8,110 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
273 | 425 | 319 | 212 | 123 |
| 1. Long-term prepaid expenses |
|
|
273 | 425 | 319 | 212 | 123 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
198,109 | 214,859 | 208,484 | 188,155 | 165,830 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
60,801 | 75,739 | 71,917 | 55,590 | 33,843 |
| I. Current liabilities |
|
|
51,931 | 67,637 | 64,554 | 51,353 | 32,055 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
13,260 | 12,665 | 17,180 | 27,261 | 16,500 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
22,102 | 20,689 | 19,660 | 4,400 | 4,598 |
| 4. Advances from customers |
|
|
9,737 | 8,150 | 12,654 | 3,911 | 4,811 |
| 5. Taxes and other payables to the State Budget |
|
|
135 | 2,891 | 255 | 360 | 317 |
| 6. Payables to employees |
|
|
4,955 | 2,444 | 849 | 1,207 | 668 |
| 7. Short-term accrued expenses |
|
|
77 | 16,909 | 14 | 351 | 204 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,621 | 3,863 | 13,942 | 13,798 | 4,943 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
43 | 27 | 1 | 65 | 14 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,870 | 8,101 | 7,363 | 4,238 | 1,788 |
| 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 |
|
|
788 | 757 | 757 | 138 | 138 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8,082 | 7,344 | 6,606 | 4,100 | 1,651 |
| 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 |
|
|
137,308 | 139,120 | 136,567 | 132,565 | 131,987 |
| I. ShareHolder's equity |
|
|
137,308 | 139,120 | 136,567 | 132,565 | 131,987 |
| 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
| 2. Share capital surplus |
|
|
57,131 | 57,131 | 57,131 | 57,131 | 57,131 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-2,511 | -2,511 | -2,511 | -2,511 | -2,511 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
3,832 | 3,832 | 3,832 | 3,832 | 3,832 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-1,144 | 668 | -1,885 | -5,888 | -6,465 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
686 | 447 | 640 | 150 | 150 |
| - Profit after tax undistributed this period |
|
|
-1,830 | 221 | -2,525 | -6,038 | -6,615 |
| 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 |
|
|
198,109 | 214,859 | 208,484 | 188,155 | 165,830 |
There is no report.
|
|