|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
143,970 | 165,035 | 148,505 | 174,929 | 175,214 |
| I. Cash and cash equivalents |
|
|
9,481 | 20,388 | 7,537 | 10,295 | 20,040 |
| 1. Cash |
|
|
9,481 | 6,388 | 7,537 | 10,295 | 20,040 |
| 2. Cash equivalents |
|
|
| 14,000 | | | |
| II. Short-term financial investments |
|
|
31,000 | 52,000 | 42,000 | 52,000 | 44,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
31,000 | 52,000 | 42,000 | 52,000 | 44,000 |
| III. Short-term receivables |
|
|
15,029 | 17,151 | 13,218 | 29,426 | 16,706 |
| 1. Short-term receivables of customers |
|
|
12,489 | 12,672 | 9,942 | 26,800 | 12,471 |
| 2. Prepayments to suppliers |
|
|
118 | 1,499 | 867 | 259 | 1,022 |
| 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 |
|
|
2,758 | 3,316 | 2,746 | 2,704 | 3,242 |
| 7. Provision for doubtful short-term receivables |
|
|
-337 | -337 | -337 | -337 | -30 |
| IV. Inventories |
|
|
86,573 | 74,737 | 84,949 | 82,208 | 92,069 |
| 1. Inventories |
|
|
86,813 | 74,978 | 85,189 | 82,448 | 92,309 |
| 2. Provision for decline in value of inventories |
|
|
-240 | -240 | -240 | -240 | -240 |
| V. Other current assets |
|
|
1,887 | 759 | 802 | 999 | 2,399 |
| 1. Short-term prepaid expenses |
|
|
547 | 361 | 355 | 601 | 495 |
| 2. Deductible VAT |
|
|
862 | | 48 | | 1,505 |
| 3. Taxes and the State Receivables |
|
|
478 | 398 | 398 | 398 | 398 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
29,409 | 30,226 | 29,636 | 30,113 | 33,185 |
| I. Long-term receivables |
|
|
20 | | | | |
| 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 |
|
|
20 | | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
10,593 | 9,518 | 8,525 | 9,281 | 9,320 |
| 1. Tangible fixed assets |
|
|
10,388 | 9,319 | 8,331 | 9,092 | 9,137 |
| - Cost |
|
|
75,449 | 75,449 | 75,449 | 77,162 | 77,889 |
| - Accumulated depreciation |
|
|
-65,061 | -66,130 | -67,118 | -68,070 | -68,752 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
205 | 199 | 194 | 189 | 183 |
| - Cost |
|
|
311 | 311 | 311 | 311 | 311 |
| - Accumulated depreciation |
|
|
-106 | -111 | -117 | -122 | -128 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 353 | 252 | 2,756 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 353 | 252 | 2,756 |
| IV. Long-term financial investments |
|
|
17,400 | 19,200 | 19,356 | 19,356 | 19,356 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
27,000 | 27,000 | 27,000 | 27,000 | 27,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-9,600 | -7,800 | -7,644 | -7,644 | -7,644 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,396 | 1,508 | 1,401 | 1,225 | 1,753 |
| 1. Long-term prepaid expenses |
|
|
1,396 | 1,508 | 1,401 | 1,225 | 1,753 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
173,379 | 195,261 | 178,141 | 205,042 | 208,399 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
26,662 | 27,040 | 34,776 | 46,628 | 55,386 |
| I. Current liabilities |
|
|
26,662 | 27,040 | 34,776 | 46,628 | 55,386 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 14,470 | 4,994 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
8,445 | 12,046 | 14,449 | 9,813 | 13,481 |
| 4. Advances from customers |
|
|
390 | 424 | 329 | 615 | 354 |
| 5. Taxes and other payables to the State Budget |
|
|
5,992 | 6,994 | 8,563 | 7,811 | 5,002 |
| 6. Payables to employees |
|
|
6,439 | 3,962 | 6,415 | 6,698 | 6,952 |
| 7. Short-term accrued expenses |
|
|
3,132 | 2,617 | 3,170 | 4,222 | 2,927 |
| 8. Short-term intercompany payables |
|
|
1,843 | | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
| 616 | 752 | 2,048 | 20,772 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
420 | 381 | 1,098 | 952 | 903 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
146,717 | 168,221 | 143,365 | 158,414 | 153,013 |
| I. ShareHolder's equity |
|
|
146,717 | 168,221 | 143,365 | 158,414 | 153,013 |
| 1. Owner's investment capital |
|
|
72,539 | 72,539 | 72,539 | 72,539 | 72,539 |
| 2. Share capital surplus |
|
|
1,016 | 1,016 | 1,016 | 1,016 | 1,016 |
| 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 |
|
|
| | 50,403 | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
36,633 | 36,633 | | 50,403 | 50,403 |
| 11. After tax undistributed profit |
|
|
36,529 | 58,033 | 19,407 | 34,456 | 29,055 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
7,251 | 36,529 | 7,251 | 7,058 | 7,058 |
| - Profit after tax undistributed this period |
|
|
29,278 | 21,504 | 12,156 | 27,398 | 21,997 |
| 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 |
|
|
173,379 | 195,261 | 178,141 | 205,042 | 208,399 |
There is no report.
|
|