|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
248,144 | 262,573 | 268,869 | 316,550 | 379,205 |
| I. Cash and cash equivalents |
|
|
1,874 | 10,687 | 12,835 | 18,621 | 33,803 |
| 1. Cash |
|
|
1,874 | 687 | 2,835 | 3,121 | 4,303 |
| 2. Cash equivalents |
|
|
| 10,000 | 10,000 | 15,500 | 29,500 |
| II. Short-term financial investments |
|
|
20,000 | 7,500 | 26,304 | 18,700 | 56,600 |
| 1. Trading securities |
|
|
| | 8,126 | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | -522 | | |
| 3. Investments holding until maturity |
|
|
20,000 | 7,500 | 18,700 | 18,700 | 56,600 |
| III. Short-term receivables |
|
|
168,320 | 175,688 | 171,145 | 215,787 | 226,703 |
| 1. Short-term receivables of customers |
|
|
85,738 | 68,217 | 87,480 | 81,219 | 134,860 |
| 2. Prepayments to suppliers |
|
|
70,219 | 87,972 | 87,740 | 109,902 | 95,476 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
15,000 | 23,000 | | | |
| 6. Other short-term receivables |
|
|
900 | 453 | 368 | 29,108 | 810 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,537 | -3,953 | -4,443 | -4,443 | -4,443 |
| IV. Inventories |
|
|
57,253 | 67,455 | 57,885 | 63,039 | 61,822 |
| 1. Inventories |
|
|
57,253 | 67,455 | 57,885 | 63,039 | 61,822 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
696 | 1,243 | 700 | 403 | 277 |
| 1. Short-term prepaid expenses |
|
|
696 | 732 | 687 | 366 | 275 |
| 2. Deductible VAT |
|
|
| 509 | 12 | 35 | |
| 3. Taxes and the State Receivables |
|
|
| 2 | 2 | 2 | 2 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
79,464 | 78,920 | 78,121 | 76,750 | 25,071 |
| 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 |
|
|
79,464 | 78,726 | 77,986 | 76,485 | 24,836 |
| 1. Tangible fixed assets |
|
|
69,142 | 18,661 | 17,983 | 16,546 | 14,711 |
| - Cost |
|
|
75,532 | 25,725 | 25,725 | 24,612 | 23,274 |
| - Accumulated depreciation |
|
|
-6,389 | -7,064 | -7,741 | -8,066 | -8,563 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
10,322 | 60,066 | 60,003 | 59,940 | 10,125 |
| - Cost |
|
|
10,723 | 60,530 | 60,530 | 60,530 | 10,723 |
| - Accumulated depreciation |
|
|
-402 | -465 | -528 | -591 | -598 |
| 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 |
|
|
| 193 | 135 | 265 | 235 |
| 1. Long-term prepaid expenses |
|
|
| 193 | 135 | 265 | 235 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
327,608 | 341,492 | 346,990 | 393,300 | 404,276 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
158,099 | 171,195 | 176,209 | 221,610 | 230,976 |
| I. Current liabilities |
|
|
158,099 | 171,195 | 176,209 | 221,610 | 230,976 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
149,977 | 169,996 | 174,978 | 199,890 | 228,818 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,293 | 173 | 4 | 21,021 | |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
1,276 | 892 | 1,058 | 699 | 1,757 |
| 6. Payables to employees |
|
|
318 | 134 | | | 194 |
| 7. Short-term accrued expenses |
|
|
236 | | 169 | | 207 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
169,509 | 170,298 | 170,781 | 171,690 | 173,300 |
| I. ShareHolder's equity |
|
|
169,509 | 170,298 | 170,781 | 171,690 | 173,300 |
| 1. Owner's investment capital |
|
|
157,500 | 157,500 | 157,500 | 157,500 | 157,500 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,009 | 12,798 | 13,281 | 14,190 | 15,800 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
8,275 | 11,905 | 11,905 | 11,905 | 11,729 |
| - Profit after tax undistributed this period |
|
|
3,734 | 893 | 1,375 | 2,285 | 4,071 |
| 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 |
|
|
327,608 | 341,492 | 346,990 | 393,300 | 404,276 |
There is no report.
|
|