|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
64,685 | 50,673 | 80,169 | 59,717 | 74,191 |
| I. Cash and cash equivalents |
|
|
307 | 223 | 4,087 | 1,003 | 827 |
| 1. Cash |
|
|
307 | 223 | 4,087 | 1,003 | 827 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
35,317 | 28,456 | 60,011 | 44,835 | 59,977 |
| 1. Short-term receivables of customers |
|
|
20,361 | 21,990 | 21,703 | 5,965 | 15,135 |
| 2. Prepayments to suppliers |
|
|
| 1 | 1,000 | 1,625 | 1,626 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
14,700 | 7,195 | 37,478 | 37,778 | 43,985 |
| 6. Other short-term receivables |
|
|
1,542 | 558 | 1,117 | 754 | 518 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,287 | -1,287 | -1,287 | -1,287 | -1,287 |
| IV. Inventories |
|
|
27,024 | 20,549 | 14,744 | 12,556 | 12,067 |
| 1. Inventories |
|
|
27,024 | 20,549 | 14,744 | 12,556 | 12,067 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
2,037 | 1,445 | 1,327 | 1,323 | 1,320 |
| 1. Short-term prepaid expenses |
|
|
36 | 21 | 9 | 2 | |
| 2. Deductible VAT |
|
|
572 | | | | |
| 3. Taxes and the State Receivables |
|
|
1,430 | 1,424 | 1,318 | 1,320 | 1,320 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,191 | 20,243 | 4,670 | 4,397 | 4,150 |
| I. Long-term receivables |
|
|
| 15,300 | | | |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| 15,300 | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,854 | 3,665 | 3,476 | 3,286 | 3,106 |
| 1. Tangible fixed assets |
|
|
3,854 | 3,665 | 3,476 | 3,286 | 3,106 |
| - Cost |
|
|
29,093 | 27,970 | 27,970 | 27,970 | 27,970 |
| - Accumulated depreciation |
|
|
-25,239 | -24,305 | -24,495 | -24,684 | -24,864 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
678 | 678 | 678 | 678 | 678 |
| - Accumulated depreciation |
|
|
-678 | -678 | -678 | -678 | -678 |
| 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 |
|
|
1,336 | 1,278 | 1,195 | 1,111 | 1,044 |
| 1. Long-term prepaid expenses |
|
|
1,336 | 1,278 | 1,195 | 1,111 | 1,044 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
69,875 | 70,917 | 84,839 | 64,114 | 78,340 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
28,508 | 28,897 | 44,115 | 23,327 | 30,833 |
| I. Current liabilities |
|
|
28,508 | 28,897 | 44,115 | 23,327 | 30,833 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
20,300 | 2,300 | 18,935 | 16,200 | 11,722 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,440 | 25,764 | 23,186 | 4,672 | 16,870 |
| 4. Advances from customers |
|
|
77 | 247 | 77 | 805 | 807 |
| 5. Taxes and other payables to the State Budget |
|
|
14 | 209 | 586 | 37 | 147 |
| 6. Payables to employees |
|
|
248 | 196 | | 390 | 158 |
| 7. Short-term accrued expenses |
|
|
| 32 | 205 | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
219 | 100 | 49 | 146 | 52 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
209 | 49 | 1,077 | 1,077 | 1,077 |
| 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 |
|
|
41,368 | 42,020 | 40,724 | 40,787 | 47,507 |
| I. ShareHolder's equity |
|
|
41,368 | 42,020 | 40,724 | 40,787 | 47,507 |
| 1. Owner's investment capital |
|
|
52,000 | 52,000 | 52,000 | 52,000 | 52,000 |
| 2. Share capital surplus |
|
|
-2,697 | -2,697 | -2,697 | -2,697 | -2,697 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
5,200 | 5,200 | 5,200 | 5,200 | 5,200 |
| 5. Treasury shares |
|
|
-3 | -3 | -3 | -3 | -3 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
1,302 | 1,302 | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-14,434 | -13,782 | -13,777 | -13,713 | -6,993 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-14,579 | -14,248 | -14,248 | -14,248 | -14,248 |
| - Profit after tax undistributed this period |
|
|
145 | 466 | 472 | 535 | 7,255 |
| 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 |
|
|
69,875 | 70,917 | 84,839 | 64,114 | 78,340 |
There is no report.
|
|