|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
328,853 | 325,451 | 326,650 | 360,897 | 361,599 |
| I. Cash and cash equivalents |
|
|
4,963 | 10,802 | 2,925 | 5,453 | 528 |
| 1. Cash |
|
|
4,963 | 10,802 | 2,925 | 5,453 | 528 |
| 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 |
|
|
40,311 | 37,559 | 43,801 | 74,110 | 77,288 |
| 1. Short-term receivables of customers |
|
|
40,185 | 37,437 | 43,676 | 74,037 | 77,247 |
| 2. Prepayments to suppliers |
|
|
1 | 1 | 33 | | |
| 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 |
|
|
125 | 121 | 91 | 72 | 41 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
282,800 | 276,396 | 279,228 | 280,623 | 283,086 |
| 1. Inventories |
|
|
282,800 | 281,253 | 284,085 | 285,480 | 287,855 |
| 2. Provision for decline in value of inventories |
|
|
| -4,857 | -4,857 | -4,857 | -4,770 |
| V. Other current assets |
|
|
778 | 694 | 697 | 711 | 697 |
| 1. Short-term prepaid expenses |
|
|
131 | 68 | 14 | 96 | 65 |
| 2. Deductible VAT |
|
|
633 | 611 | 684 | 615 | 632 |
| 3. Taxes and the State Receivables |
|
|
14 | 14 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
237,765 | 232,560 | 227,378 | 222,050 | 194,781 |
| 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 |
|
|
237,504 | 232,307 | 227,133 | 222,013 | 194,781 |
| 1. Tangible fixed assets |
|
|
166,163 | 161,419 | 156,699 | 152,032 | 143,154 |
| - Cost |
|
|
391,498 | 391,498 | 391,498 | 391,498 | 373,142 |
| - Accumulated depreciation |
|
|
-225,335 | -230,078 | -234,799 | -239,466 | -229,988 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
71,341 | 70,888 | 70,434 | 69,981 | 51,627 |
| - Cost |
|
|
86,641 | 86,641 | 86,641 | 86,641 | 62,996 |
| - Accumulated depreciation |
|
|
-15,300 | -15,753 | -16,206 | -16,660 | -11,370 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
37 | 37 | 37 | 37 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
37 | 37 | 37 | 37 | |
| IV. Long-term financial investments |
|
|
200 | 200 | 200 | | |
| 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 |
|
|
200 | 200 | 200 | | |
| V. Total other long-term assets |
|
|
25 | 16 | 8 | | |
| 1. Long-term prepaid expenses |
|
|
25 | 16 | 8 | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
566,618 | 558,012 | 554,028 | 582,947 | 556,380 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
98,160 | 99,377 | 100,491 | 134,290 | 89,217 |
| I. Current liabilities |
|
|
77,350 | 78,567 | 79,681 | 127,480 | 88,453 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
59,988 | 59,985 | 59,981 | 59,996 | 59,996 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
13,978 | 14,878 | 15,886 | 50,128 | 24,623 |
| 4. Advances from customers |
|
|
18 | 48 | 48 | 14,095 | 100 |
| 5. Taxes and other payables to the State Budget |
|
|
| 346 | 347 | | 345 |
| 6. Payables to employees |
|
|
192 | 199 | 225 | 202 | 186 |
| 7. Short-term accrued expenses |
|
|
152 | 90 | 151 | 38 | 161 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
21 | 22 | 43 | 22 | 43 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
20,810 | 20,810 | 20,810 | 6,810 | 764 |
| 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 |
|
|
810 | 810 | 810 | 810 | 764 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
20,000 | 20,000 | 20,000 | 6,000 | |
| 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 |
|
|
468,458 | 458,635 | 453,537 | 448,656 | 467,162 |
| I. ShareHolder's equity |
|
|
468,458 | 458,635 | 453,537 | 448,656 | 467,162 |
| 1. Owner's investment capital |
|
|
495,000 | 495,000 | 495,000 | 495,000 | 495,000 |
| 2. Share capital surplus |
|
|
-74 | -74 | -74 | -74 | -74 |
| 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 |
|
|
-26,467 | -36,291 | -41,388 | -46,269 | -27,763 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-17,531 | -31,324 | -31,324 | -31,492 | -31,324 |
| - Profit after tax undistributed this period |
|
|
-8,936 | -4,967 | -10,064 | -14,777 | 3,561 |
| 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 |
|
|
566,618 | 558,012 | 554,028 | 582,947 | 556,380 |
There is no report.
|
|