|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
39,272 | 38,698 | 40,964 | 37,643 | 37,421 |
| I. Cash and cash equivalents |
|
|
4,575 | 5,655 | 7,602 | 6,975 | 6,287 |
| 1. Cash |
|
|
4,111 | 5,190 | 7,250 | 5,746 | 5,055 |
| 2. Cash equivalents |
|
|
464 | 466 | 351 | 1,230 | 1,231 |
| II. Short-term financial investments |
|
|
| | 871 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 871 | | |
| III. Short-term receivables |
|
|
15,070 | 16,125 | 16,822 | 14,541 | 13,219 |
| 1. Short-term receivables of customers |
|
|
11,515 | 11,847 | 12,642 | 11,553 | 10,689 |
| 2. Prepayments to suppliers |
|
|
769 | 736 | 2,088 | 1,135 | 729 |
| 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 |
|
|
2,984 | 3,740 | 2,151 | 1,911 | 1,860 |
| 7. Provision for doubtful short-term receivables |
|
|
-199 | -199 | -58 | -58 | -58 |
| IV. Inventories |
|
|
19,327 | 16,691 | 13,782 | 15,313 | 15,182 |
| 1. Inventories |
|
|
19,327 | 16,691 | 18,780 | 20,272 | 18,223 |
| 2. Provision for decline in value of inventories |
|
|
| | -4,997 | -4,960 | -3,042 |
| V. Other current assets |
|
|
300 | 227 | 1,886 | 815 | 2,733 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
299 | | 1,886 | 813 | 2,726 |
| 3. Taxes and the State Receivables |
|
|
| 226 | | | 7 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
1 | 1 | | 1 | 1 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
275,542 | 257,109 | 278,842 | 276,975 | 304,519 |
| 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 |
|
|
277,464 | 268,906 | 275,607 | 267,214 | 303,215 |
| 1. Tangible fixed assets |
|
|
275,976 | 267,420 | 273,813 | 265,423 | 301,425 |
| - Cost |
|
|
638,226 | 638,226 | 654,032 | 654,032 | 698,756 |
| - Accumulated depreciation |
|
|
-362,250 | -370,806 | -380,219 | -388,609 | -397,331 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,488 | 1,486 | 1,794 | 1,792 | 1,790 |
| - Cost |
|
|
2,042 | 2,042 | 2,352 | 2,352 | 2,352 |
| - Accumulated depreciation |
|
|
-554 | -556 | -558 | -560 | -562 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 324 | 1,650 | 8,163 | 331 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 324 | 1,650 | 8,163 | 331 |
| IV. Long-term financial investments |
|
|
-5,685 | -3,588 | 1,585 | | |
| 1. Investment in subsidiaries |
|
|
| | 1,585 | | |
| 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 |
|
|
3,763 | -8,533 | | 1,597 | 974 |
| 1. Long-term prepaid expenses |
|
|
3,763 | -8,533 | | 1,597 | 974 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
314,814 | 295,806 | 319,805 | 314,618 | 341,940 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
141,919 | 117,779 | 130,007 | 116,684 | 154,848 |
| I. Current liabilities |
|
|
41,355 | 21,651 | 66,442 | 20,700 | 51,675 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
-17,985 | -17,985 | 8,124 | -17,985 | -17,985 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
39,082 | 24,451 | 47,630 | 21,024 | 45,940 |
| 4. Advances from customers |
|
|
2,318 | 2,136 | 1,356 | 2,282 | 1,883 |
| 5. Taxes and other payables to the State Budget |
|
|
2,785 | 967 | 1,759 | 1,749 | 1,693 |
| 6. Payables to employees |
|
|
3,779 | 3,276 | 4,631 | 4,412 | 4,786 |
| 7. Short-term accrued expenses |
|
|
411 | | 406 | 8,406 | 411 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,022 | 9,042 | 2,537 | 821 | 11,908 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,942 | -238 | | -9 | 3,040 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
100,564 | 96,129 | 63,564 | 95,984 | 103,173 |
| 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 |
|
|
14,309 | 14,309 | 12,301 | 13,151 | 13,151 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
86,255 | 81,820 | 51,264 | 82,834 | 90,023 |
| 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 |
|
|
172,895 | 178,027 | 189,799 | 197,934 | 187,092 |
| I. ShareHolder's equity |
|
|
172,895 | 178,027 | 189,799 | 197,934 | 187,092 |
| 1. Owner's investment capital |
|
|
122,000 | 122,000 | 122,000 | 122,000 | 122,000 |
| 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 |
|
|
50,895 | 50,839 | 58,994 | 58,994 | 65,092 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
| 5,188 | 8,804 | 16,940 | |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
| 5,188 | 8,804 | 16,940 | |
| 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 |
|
|
314,814 | 295,806 | 319,805 | 314,618 | 341,940 |
There is no report.
|
|