|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
206,312 | 150,645 | 136,944 | 135,827 | 339,378 |
| I. Cash and cash equivalents |
|
|
4,581 | 1,879 | 3,954 | 6,069 | 8,914 |
| 1. Cash |
|
|
4,581 | 1,879 | 3,954 | 6,069 | 6,414 |
| 2. Cash equivalents |
|
|
| | | | 2,500 |
| 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 |
|
|
21,827 | 24,800 | 34,965 | 28,746 | 39,977 |
| 1. Short-term receivables of customers |
|
|
23,010 | 26,208 | 36,482 | 28,563 | 36,157 |
| 2. Prepayments to suppliers |
|
|
352 | 118 | 78 | 253 | 55 |
| 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 |
|
|
195 | 403 | 330 | 1,855 | 5,690 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,729 | -1,929 | -1,925 | -1,925 | -1,925 |
| IV. Inventories |
|
|
179,874 | 123,966 | 97,629 | 100,837 | 290,227 |
| 1. Inventories |
|
|
179,874 | 123,966 | 97,629 | 100,837 | 290,227 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
29 | | 395 | 175 | 260 |
| 1. Short-term prepaid expenses |
|
|
29 | | | | 194 |
| 2. Deductible VAT |
|
|
| | 395 | 175 | 66 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
37,665 | 34,422 | 33,915 | 33,508 | 32,621 |
| I. Long-term receivables |
|
|
86 | 86 | 86 | 386 | 386 |
| 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 |
|
|
86 | 86 | 86 | 386 | 386 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
33,377 | 30,172 | 29,615 | 28,429 | 26,993 |
| 1. Tangible fixed assets |
|
|
33,340 | 30,137 | 29,583 | 28,343 | 26,912 |
| - Cost |
|
|
123,874 | 119,567 | 120,672 | 121,101 | 121,319 |
| - Accumulated depreciation |
|
|
-90,534 | -89,430 | -91,089 | -92,758 | -94,407 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
37 | 35 | 32 | 87 | 81 |
| - Cost |
|
|
778 | 778 | 778 | 838 | 838 |
| - Accumulated depreciation |
|
|
-740 | -743 | -745 | -751 | -757 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
4,202 | 4,164 | 4,214 | 4,693 | 5,242 |
| 1. Costs of long-term production, business in progress |
|
|
4,148 | 4,129 | 4,129 | 4,127 | 4,231 |
| 2. Costs of construction in progress |
|
|
54 | 36 | 85 | 566 | 1,011 |
| 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. Long-term prepaid expenses |
|
|
| | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
243,977 | 185,067 | 170,858 | 169,335 | 371,999 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
119,555 | 66,513 | 49,493 | 45,580 | 245,397 |
| I. Current liabilities |
|
|
119,285 | 66,243 | 49,223 | 45,310 | 245,127 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
92,432 | 41,575 | 22,822 | 21,274 | 193,481 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,974 | 5,581 | 7,633 | 7,837 | 12,806 |
| 4. Advances from customers |
|
|
14,080 | 10,720 | 6,975 | 6,748 | 33,120 |
| 5. Taxes and other payables to the State Budget |
|
|
643 | 1,917 | 2,276 | 1,079 | 741 |
| 6. Payables to employees |
|
|
3,307 | 3,000 | 6,000 | 3,878 | 1,310 |
| 7. Short-term accrued expenses |
|
|
160 | 361 | 417 | 42 | 160 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
438 | 530 | 644 | 2,421 | 2,541 |
| 12. Provision for short term payables |
|
|
711 | 965 | 935 | 620 | 620 |
| 13. Bonus and welfare fund |
|
|
541 | 1,594 | 1,520 | 1,411 | 348 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
270 | 270 | 270 | 270 | 270 |
| 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 |
|
|
270 | 270 | 270 | 270 | 270 |
| 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 |
|
|
124,422 | 118,554 | 121,365 | 123,755 | 126,603 |
| I. ShareHolder's equity |
|
|
124,422 | 118,554 | 121,365 | 123,755 | 126,603 |
| 1. Owner's investment capital |
|
|
107,778 | 107,778 | 107,778 | 107,778 | 107,778 |
| 2. Share capital surplus |
|
|
-32 | -32 | -32 | -32 | -32 |
| 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 |
|
|
4,005 | 5,056 | 5,056 | 5,056 | 5,056 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,671 | 5,751 | 8,563 | 10,953 | 13,800 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
10,979 | 191 | 191 | 191 | 10,953 |
| - Profit after tax undistributed this period |
|
|
1,691 | 5,560 | 8,371 | 10,762 | 2,847 |
| 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 |
|
|
243,977 | 185,067 | 170,858 | 169,335 | 371,999 |
There is no report.
|
|