|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
123,872 | 110,445 | 93,246 | 79,573 | 175,969 |
 | I. Cash and cash equivalents |
|
|
51,338 | 11,598 | 8,378 | 1,444 | 93,675 |
 | 1. Cash |
|
|
11,338 | 598 | 1,378 | 1,444 | 33,675 |
 | 2. Cash equivalents |
|
|
40,000 | 11,000 | 7,000 | | 60,000 |
 | 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 |
|
|
54,775 | 60,764 | 57,573 | 60,786 | 58,179 |
 | 1. Short-term receivables of customers |
|
|
26,254 | 22,722 | 21,332 | 24,276 | 41,737 |
 | 2. Prepayments to suppliers |
|
|
26,319 | 34,221 | 33,852 | 34,897 | 15,187 |
 | 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 |
|
|
3,144 | 4,763 | 3,332 | 2,556 | 2,197 |
 | 7. Provision for doubtful short-term receivables |
|
|
-942 | -942 | -942 | -942 | -942 |
 | IV. Inventories |
|
|
13,371 | 32,036 | 22,346 | 13,492 | 24,115 |
 | 1. Inventories |
|
|
13,371 | 32,036 | 22,346 | 13,492 | 24,115 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,389 | 6,046 | 4,949 | 3,851 | |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
4,228 | 5,979 | 4,949 | 3,851 | |
 | 3. Taxes and the State Receivables |
|
|
161 | 68 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
61,925 | 60,473 | 59,021 | 58,163 | 8,209 |
 | 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 |
|
|
52,879 | 51,487 | 50,095 | 49,394 | 8,209 |
 | 1. Tangible fixed assets |
|
|
34,879 | 33,487 | 32,095 | 31,394 | 8,209 |
 | - Cost |
|
|
65,146 | 65,146 | 65,146 | 65,146 | 11,902 |
 | - Accumulated depreciation |
|
|
-30,267 | -31,659 | -33,051 | -33,752 | -3,693 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
18,000 | 18,000 | 18,000 | 18,000 | |
 | - Cost |
|
|
18,000 | 18,000 | 18,000 | 18,000 | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
1,728 | 1,713 | 1,698 | 1,683 | |
 | - Cost |
|
|
2,103 | 2,103 | 2,103 | 2,103 | |
 | - Accumulated depreciation |
|
|
-376 | -391 | -406 | -421 | |
 | 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 |
|
|
7,318 | 7,273 | 7,228 | 7,086 | |
 | 1. Long-term prepaid expenses |
|
|
7,318 | 7,273 | 7,228 | 7,182 | |
 | 2. Deferred income tax assets |
|
|
| | | -97 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
185,797 | 170,918 | 152,267 | 137,736 | 184,178 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
120,891 | 105,640 | 84,960 | 67,992 | 76,170 |
 | I. Current liabilities |
|
|
116,489 | 101,238 | 80,557 | 63,719 | 72,277 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,970 | | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
23,565 | 16,841 | 20,535 | 26,529 | 35,399 |
 | 4. Advances from customers |
|
|
77,635 | 76,772 | 51,031 | 26,591 | 21,095 |
 | 5. Taxes and other payables to the State Budget |
|
|
77 | 12 | 530 | 1,411 | 11,241 |
 | 6. Payables to employees |
|
|
734 | | | 584 | 769 |
 | 7. Short-term accrued expenses |
|
|
2,626 | 925 | 2,099 | 2,815 | 1,768 |
 | 8. Short-term intercompany payables |
|
|
10 | 10 | 10 | 12 | 9 |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,515 | 2,479 | 1,662 | 1,167 | 789 |
 | 12. Provision for short term payables |
|
|
3,864 | 3,709 | 4,209 | 4,139 | 748 |
 | 13. Bonus and welfare fund |
|
|
494 | 490 | 481 | 472 | 460 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,402 | 4,402 | 4,402 | 4,272 | 3,892 |
 | 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 |
|
|
4,402 | 4,402 | 4,402 | 4,272 | 3,892 |
 | 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 |
|
|
64,906 | 65,278 | 67,307 | 69,744 | 108,008 |
 | I. ShareHolder's equity |
|
|
64,906 | 65,278 | 67,307 | 69,744 | 108,008 |
 | 1. Owner's investment capital |
|
|
36,000 | 36,000 | 36,000 | 36,000 | 36,000 |
 | 2. Share capital surplus |
|
|
11,557 | 11,557 | 11,557 | 11,617 | 11,617 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-460 | -460 | -460 | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
8,737 | 8,737 | 8,737 | 8,737 | 8,737 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
9,072 | 9,444 | 11,473 | 13,289 | 51,654 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
7,961 | 9,072 | 9,072 | 9,072 | 9,072 |
 | - Profit after tax undistributed this period |
|
|
1,111 | 372 | 2,401 | 4,217 | 42,582 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | 102 | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
185,797 | 170,918 | 152,267 | 137,736 | 184,178 |
There is no report.
|
|