|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
135,827 | 339,378 | 279,268 | 225,699 | 170,878 |
 | I. Cash and cash equivalents |
|
|
6,069 | 8,914 | 9,690 | 4,059 | 3,125 |
 | 1. Cash |
|
|
6,069 | 6,414 | 7,190 | 1,559 | 3,125 |
 | 2. Cash equivalents |
|
|
| 2,500 | 2,500 | 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 |
|
|
28,746 | 39,977 | 26,694 | 29,144 | 35,832 |
 | 1. Short-term receivables of customers |
|
|
28,563 | 36,157 | 28,456 | 29,925 | 37,389 |
 | 2. Prepayments to suppliers |
|
|
253 | 55 | 77 | 84 | 154 |
 | 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 |
|
|
1,855 | 5,690 | 125 | 851 | 4 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,925 | -1,925 | -1,964 | -1,716 | -1,716 |
 | IV. Inventories |
|
|
100,837 | 290,227 | 242,038 | 192,038 | 131,297 |
 | 1. Inventories |
|
|
100,837 | 290,227 | 242,038 | 192,038 | 131,297 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
175 | 260 | 846 | 458 | 625 |
 | 1. Short-term prepaid expenses |
|
|
| 194 | 757 | 409 | 625 |
 | 2. Deductible VAT |
|
|
175 | 66 | 89 | 49 | |
 | 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 |
|
|
33,508 | 32,621 | 26,863 | 25,552 | 24,247 |
 | I. Long-term receivables |
|
|
386 | 386 | 536 | 536 | 536 |
 | 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 |
|
|
386 | 386 | 536 | 536 | 536 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
28,429 | 26,993 | 26,057 | 24,395 | 23,587 |
 | 1. Tangible fixed assets |
|
|
28,343 | 26,912 | 25,982 | 24,327 | 23,525 |
 | - Cost |
|
|
121,101 | 121,319 | 121,901 | 121,901 | 122,723 |
 | - Accumulated depreciation |
|
|
-92,758 | -94,407 | -95,919 | -97,574 | -99,198 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
87 | 81 | 74 | 68 | 62 |
 | - Cost |
|
|
838 | 838 | 838 | 838 | 838 |
 | - Accumulated depreciation |
|
|
-751 | -757 | -763 | -769 | -776 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
4,693 | 5,242 | 271 | 621 | 124 |
 | 1. Costs of long-term production, business in progress |
|
|
4,127 | 4,231 | | | |
 | 2. Costs of construction in progress |
|
|
566 | 1,011 | 271 | 621 | 124 |
 | 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 |
|
|
169,335 | 371,999 | 306,131 | 251,251 | 195,125 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
45,580 | 245,397 | 191,481 | 134,365 | 76,827 |
 | I. Current liabilities |
|
|
45,310 | 245,127 | 191,211 | 134,095 | 76,557 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
21,274 | 193,481 | 165,900 | 112,442 | 55,908 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,837 | 12,806 | 9,063 | 9,162 | 12,913 |
 | 4. Advances from customers |
|
|
6,748 | 33,120 | 8,023 | 6,222 | 2,885 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,079 | 741 | 1,328 | 1,562 | 1,464 |
 | 6. Payables to employees |
|
|
3,878 | 1,310 | 3,650 | 937 | 546 |
 | 7. Short-term accrued expenses |
|
|
42 | 160 | 139 | 243 | 103 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,421 | 2,541 | 928 | 1,785 | 909 |
 | 12. Provision for short term payables |
|
|
620 | 620 | 269 | 247 | 347 |
 | 13. Bonus and welfare fund |
|
|
1,411 | 348 | 1,911 | 1,495 | 1,481 |
 | 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 |
|
|
123,755 | 126,603 | 114,651 | 116,886 | 118,298 |
 | I. ShareHolder's equity |
|
|
123,755 | 126,603 | 114,651 | 116,886 | 118,298 |
 | 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 |
|
|
5,056 | 5,056 | 1,045 | 1,045 | 1,045 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
10,953 | 13,800 | 5,859 | 8,094 | 9,506 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
191 | 10,953 | 152 | 152 | 152 |
 | - Profit after tax undistributed this period |
|
|
10,762 | 2,847 | 5,707 | 7,942 | 9,354 |
 | 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 |
|
|
169,335 | 371,999 | 306,131 | 251,251 | 195,125 |
There is no report.
|
|