|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
170,689 | 172,735 | 177,224 | 237,790 | 238,118 |
| I. Cash and cash equivalents |
|
|
3,568 | 3,644 | 4,013 | 35,032 | 13,847 |
| 1. Cash |
|
|
3,568 | 3,644 | 4,013 | 35,032 | 13,847 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
11,597 | 10,624 | 10,653 | 10,653 | 10,685 |
| 1. Trading securities |
|
|
11,022 | 11,022 | 11,022 | 11,022 | 11,022 |
| 2. Provision for diminution in value of trading securities |
|
|
-426 | -398 | -369 | -369 | -337 |
| 3. Investments holding until maturity |
|
|
1,000 | | | | |
| III. Short-term receivables |
|
|
123,730 | 130,997 | 136,157 | 165,303 | 156,976 |
| 1. Short-term receivables of customers |
|
|
68,380 | 75,394 | 73,930 | 74,549 | 60,416 |
| 2. Prepayments to suppliers |
|
|
1,985 | 1,659 | 8,353 | 15,339 | 15,104 |
| 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 |
|
|
68,729 | 69,159 | 69,088 | 92,461 | 98,502 |
| 7. Provision for doubtful short-term receivables |
|
|
-15,364 | -15,214 | -15,214 | -17,046 | -17,046 |
| IV. Inventories |
|
|
24,063 | 20,350 | 19,812 | 20,825 | 47,510 |
| 1. Inventories |
|
|
24,063 | 20,350 | 19,812 | 20,825 | 47,510 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
7,731 | 7,120 | 6,589 | 5,977 | 9,101 |
| 1. Short-term prepaid expenses |
|
|
917 | 135 | 491 | 283 | 1,035 |
| 2. Deductible VAT |
|
|
6,774 | 6,703 | 5,816 | 5,655 | 7,760 |
| 3. Taxes and the State Receivables |
|
|
40 | 282 | 282 | 40 | 306 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
49,441 | 47,958 | 46,917 | 20,006 | 19,011 |
| I. Long-term receivables |
|
|
25,710 | 25,710 | 25,710 | 10 | 10 |
| 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 |
|
|
25,710 | 25,710 | 25,710 | 10 | 10 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
21,662 | 20,687 | 19,715 | 18,772 | 17,919 |
| 1. Tangible fixed assets |
|
|
21,662 | 20,687 | 19,715 | 18,772 | 17,919 |
| - Cost |
|
|
89,046 | 89,004 | 88,680 | 88,680 | 88,680 |
| - Accumulated depreciation |
|
|
-67,383 | -68,316 | -68,965 | -69,907 | -70,760 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
1,026 | 1,026 | 1,026 | 1,026 | 1,026 |
| - Accumulated depreciation |
|
|
-1,026 | -1,026 | -1,026 | -1,026 | -1,026 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
252 | 252 | 252 | 252 | 252 |
| - Accumulated depreciation |
|
|
-252 | -252 | -252 | -252 | -252 |
| 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 |
|
|
400 | 400 | 400 | 400 | 400 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-400 | -400 | -400 | -400 | -400 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
2,069 | 1,561 | 1,492 | 1,223 | 1,082 |
| 1. Long-term prepaid expenses |
|
|
2,069 | 1,561 | 1,492 | 1,223 | 1,082 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
220,129 | 220,694 | 224,141 | 257,796 | 257,129 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
147,932 | 155,067 | 164,311 | 198,821 | 202,923 |
| I. Current liabilities |
|
|
139,943 | 149,334 | 157,835 | 188,357 | 193,130 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
48,927 | 55,002 | 52,293 | 47,634 | 43,086 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
15,509 | 14,700 | 13,776 | 10,407 | 5,239 |
| 4. Advances from customers |
|
|
66,138 | 68,524 | 80,359 | 114,532 | 131,360 |
| 5. Taxes and other payables to the State Budget |
|
|
318 | 1,063 | 756 | 568 | 363 |
| 6. Payables to employees |
|
|
229 | 369 | 329 | 169 | 322 |
| 7. Short-term accrued expenses |
|
|
201 | 221 | 649 | 1,129 | 1,161 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,495 | 6,438 | 6,959 | 11,083 | 8,817 |
| 12. Provision for short term payables |
|
|
216 | 216 | | 171 | 171 |
| 13. Bonus and welfare fund |
|
|
2,909 | 2,802 | 2,715 | 2,664 | 2,612 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
7,988 | 5,733 | 6,476 | 10,465 | 9,794 |
| 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 |
|
|
| | 50 | 50 | 50 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
7,988 | 5,733 | 6,426 | 10,415 | 9,744 |
| 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 |
|
|
72,198 | 65,627 | 59,829 | 58,974 | 54,206 |
| I. ShareHolder's equity |
|
|
72,198 | 65,627 | 59,829 | 58,974 | 54,206 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 2. Share capital surplus |
|
|
13,258 | 13,258 | 13,258 | 13,258 | 13,258 |
| 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 |
|
|
16,767 | 16,767 | 16,767 | 16,767 | 16,767 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-7,828 | -14,399 | -20,196 | -21,051 | -25,820 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-7,866 | -7,866 | -7,866 | -7,866 | -23,316 |
| - Profit after tax undistributed this period |
|
|
38 | -6,533 | -12,330 | -13,185 | -2,503 |
| 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 |
|
|
220,129 | 220,694 | 224,141 | 257,796 | 257,129 |
There is no report.
|
|