|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
176,498 | 177,948 | 177,955 | 173,593 | 164,583 |
| I. Cash and cash equivalents |
|
|
5,681 | 8,001 | 5,922 | 2,982 | 2,916 |
| 1. Cash |
|
|
5,681 | 8,001 | 5,922 | 2,981 | 2,916 |
| 2. Cash equivalents |
|
|
| | | 1 | 1 |
| II. Short-term financial investments |
|
|
15,200 | 16,000 | 16,094 | 14,253 | 15,401 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
15,200 | 16,000 | 16,094 | 14,253 | 15,401 |
| III. Short-term receivables |
|
|
88,240 | 81,565 | 82,013 | 79,048 | 67,863 |
| 1. Short-term receivables of customers |
|
|
87,993 | 81,164 | 81,166 | 78,289 | 67,446 |
| 2. Prepayments to suppliers |
|
|
26 | 4 | 132 | 305 | 305 |
| 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 |
|
|
221 | 397 | 715 | 454 | 112 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
67,119 | 71,380 | 73,345 | 76,878 | 78,226 |
| 1. Inventories |
|
|
67,119 | 71,380 | 73,345 | 76,878 | 78,226 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
258 | 1,001 | 581 | 433 | 177 |
| 1. Short-term prepaid expenses |
|
|
164 | 691 | 552 | 409 | 161 |
| 2. Deductible VAT |
|
|
92 | 300 | 20 | 17 | 14 |
| 3. Taxes and the State Receivables |
|
|
1 | 10 | 9 | 6 | 2 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
33,644 | 32,419 | 30,731 | 29,540 | 27,655 |
| I. Long-term receivables |
|
|
1,536 | 1,516 | 1,034 | 1,014 | 401 |
| 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 |
|
|
1,536 | 1,516 | 1,034 | 1,014 | 401 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
28,920 | 27,819 | 26,758 | 25,715 | 24,610 |
| 1. Tangible fixed assets |
|
|
25,615 | 24,704 | 23,833 | 22,979 | 22,064 |
| - Cost |
|
|
46,723 | 46,723 | 46,763 | 46,822 | 46,822 |
| - Accumulated depreciation |
|
|
-21,108 | -22,019 | -22,930 | -23,843 | -24,758 |
| 2. Fixed assets of financial leasing |
|
|
3,305 | 3,115 | 2,926 | 2,736 | 2,546 |
| - Cost |
|
|
4,553 | 4,553 | 4,553 | 4,553 | 4,553 |
| - Accumulated depreciation |
|
|
-1,248 | -1,438 | -1,627 | -1,817 | -2,007 |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
746 | 746 | 746 | 746 | 746 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
746 | 746 | 746 | 746 | 746 |
| IV. Long-term financial investments |
|
|
600 | 600 | 600 | 600 | 600 |
| 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 |
|
|
600 | 600 | 600 | 600 | 600 |
| V. Total other long-term assets |
|
|
1,842 | 1,739 | 1,592 | 1,466 | 1,298 |
| 1. Long-term prepaid expenses |
|
|
1,842 | 1,739 | 1,592 | 1,466 | 1,298 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
210,142 | 210,367 | 208,686 | 203,133 | 192,239 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
103,111 | 102,868 | 99,220 | 93,316 | 84,452 |
| I. Current liabilities |
|
|
101,633 | 101,390 | 98,518 | 92,614 | 84,016 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
68,679 | 70,197 | 70,941 | 64,288 | 61,220 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
26,332 | 23,533 | 22,697 | 23,187 | 19,547 |
| 4. Advances from customers |
|
|
139 | 461 | 111 | 111 | 111 |
| 5. Taxes and other payables to the State Budget |
|
|
5,082 | 5,466 | 2,717 | 2,816 | 1,233 |
| 6. Payables to employees |
|
|
261 | 381 | 447 | 525 | 282 |
| 7. Short-term accrued expenses |
|
|
462 | 600 | 861 | 861 | 933 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2 | 9 | 6 | 4 | 2 |
| 11. Other short-term payables |
|
|
32 | 99 | 94 | 177 | 46 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
644 | 644 | 644 | 644 | 644 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,478 | 1,478 | 702 | 702 | 435 |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,477 | 1,477 | 702 | 702 | 435 |
| 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 |
|
|
107,032 | 107,499 | 109,466 | 109,817 | 107,787 |
| I. ShareHolder's equity |
|
|
107,032 | 107,499 | 109,466 | 109,817 | 107,787 |
| 1. Owner's investment capital |
|
|
84,509 | 94,649 | 94,649 | 94,649 | 94,649 |
| 2. Share capital surplus |
|
|
-134 | -134 | -134 | -134 | -134 |
| 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 |
|
|
6,317 | 6,317 | 6,787 | 6,787 | 6,787 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
16,339 | 6,668 | 8,165 | 8,516 | 6,485 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
11,116 | 6,200 | 5,730 | 5,730 | 5,730 |
| - Profit after tax undistributed this period |
|
|
5,223 | 468 | 2,435 | 2,786 | 755 |
| 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 |
|
|
210,142 | 210,367 | 208,686 | 203,133 | 192,239 |
There is no report.
|
|