|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
97,861 | 96,901 | 88,944 | 93,557 | 94,138 |
| I. Cash and cash equivalents |
|
|
12,201 | 25,254 | 20,120 | 3,673 | 2,633 |
| 1. Cash |
|
|
12,201 | 5,254 | 4,856 | 3,673 | 2,633 |
| 2. Cash equivalents |
|
|
| 20,000 | 15,264 | | |
| II. Short-term financial investments |
|
|
46,100 | 32,600 | 17,600 | 34,416 | 32,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
46,100 | 32,600 | 17,600 | 34,416 | 32,000 |
| III. Short-term receivables |
|
|
33,536 | 22,569 | 33,929 | 31,203 | 46,612 |
| 1. Short-term receivables of customers |
|
|
23,455 | 15,743 | 13,261 | 29,508 | 27,333 |
| 2. Prepayments to suppliers |
|
|
5 | 2,482 | 19,331 | 971 | 15,411 |
| 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 |
|
|
10,076 | 4,344 | 1,336 | 724 | 3,869 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
5,932 | 13,758 | 15,817 | 23,057 | 12,716 |
| 1. Inventories |
|
|
12,175 | 20,001 | 21,963 | 29,196 | 18,799 |
| 2. Provision for decline in value of inventories |
|
|
-6,242 | -6,242 | -6,146 | -6,139 | -6,083 |
| V. Other current assets |
|
|
91 | 2,719 | 1,478 | 1,209 | 177 |
| 1. Short-term prepaid expenses |
|
|
91 | 2,439 | 1,478 | 799 | 177 |
| 2. Deductible VAT |
|
|
| 279 | | 410 | |
| 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 |
|
|
22,811 | 22,262 | 21,929 | 23,053 | 23,725 |
| 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 |
|
|
11,113 | 10,619 | 10,063 | 10,788 | 9,960 |
| 1. Tangible fixed assets |
|
|
11,113 | 10,619 | 10,063 | 10,788 | 9,960 |
| - Cost |
|
|
28,909 | 28,971 | 28,971 | 30,281 | 29,961 |
| - Accumulated depreciation |
|
|
-17,796 | -18,353 | -18,909 | -19,493 | -20,001 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
155 | 155 | 155 | 155 | 155 |
| - Accumulated depreciation |
|
|
-155 | -155 | -155 | -155 | -155 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 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 |
|
|
11,498 | 11,498 | 11,498 | 11,973 | 11,498 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
11,498 | 11,498 | 11,498 | 11,498 | 11,498 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | 475 | |
| V. Total other long-term assets |
|
|
200 | 145 | 369 | 292 | 2,267 |
| 1. Long-term prepaid expenses |
|
|
200 | 145 | 369 | 292 | 1,817 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | 450 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
120,672 | 119,163 | 110,874 | 116,610 | 117,863 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,374 | 7,674 | 6,844 | 10,295 | 6,323 |
| I. Current liabilities |
|
|
3,930 | 5,859 | 4,528 | 7,979 | 3,989 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
| | | 4,663 | |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
749 | 3,248 | 2,164 | 1,054 | 1,325 |
| 6. Payables to employees |
|
|
717 | | 145 | 145 | 726 |
| 7. Short-term accrued expenses |
|
|
132 | 29 | 22 | 21 | 76 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
12 | 497 | 12 | 498 | |
| 11. Other short-term payables |
|
|
2,289 | 2,045 | 1,777 | 1,523 | 1,583 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
30 | 41 | 408 | 75 | 279 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,444 | 1,815 | 2,316 | 2,316 | 2,333 |
| 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 |
|
|
1,444 | 1,815 | 2,316 | 2,316 | 2,333 |
| 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 |
|
|
115,298 | 111,489 | 104,029 | 106,315 | 111,541 |
| I. ShareHolder's equity |
|
|
115,298 | 111,489 | 104,029 | 106,315 | 111,541 |
| 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
| 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 |
|
|
12,243 | 12,243 | 12,243 | 12,243 | 12,243 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
23,055 | 19,246 | 11,786 | 14,071 | 19,297 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
9,794 | 16,649 | 1,449 | 3,734 | 1,449 |
| - Profit after tax undistributed this period |
|
|
13,261 | 2,597 | 10,337 | 10,337 | 17,849 |
| 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 |
|
|
120,672 | 119,163 | 110,874 | 116,610 | 117,863 |
There is no report.
|
|