|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
62,137 | 70,967 | 63,325 | 84,010 | 81,349 |
| I. Cash and cash equivalents |
|
|
8,829 | 21,790 | 20,532 | 24,711 | 32,291 |
| 1. Cash |
|
|
2,757 | 4,581 | 4,947 | 3,987 | 6,376 |
| 2. Cash equivalents |
|
|
6,072 | 17,209 | 15,585 | 20,724 | 25,915 |
| II. Short-term financial investments |
|
|
4,201 | 7,269 | 7,358 | 7,540 | 7,618 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
4,201 | 7,269 | 7,358 | 7,540 | 7,618 |
| III. Short-term receivables |
|
|
29,808 | 24,156 | 20,005 | 41,225 | 21,577 |
| 1. Short-term receivables of customers |
|
|
27,777 | 20,475 | 15,571 | 40,827 | 20,004 |
| 2. Prepayments to suppliers |
|
|
242 | 2,032 | 3,050 | 397 | 1,318 |
| 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 |
|
|
1,789 | 1,791 | 1,384 | 2,053 | 2,307 |
| 7. Provision for doubtful short-term receivables |
|
|
| -142 | | -2,052 | -2,052 |
| IV. Inventories |
|
|
17,607 | 16,020 | 14,819 | 9,415 | 19,279 |
| 1. Inventories |
|
|
17,607 | 16,020 | 14,819 | 9,415 | 19,279 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,692 | 1,733 | 611 | 1,119 | 583 |
| 1. Short-term prepaid expenses |
|
|
923 | 1,351 | 611 | 1,119 | 583 |
| 2. Deductible VAT |
|
|
769 | 382 | | | |
| 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 |
|
|
12,493 | 11,373 | 10,514 | 10,436 | 9,445 |
| I. Long-term receivables |
|
|
638 | 619 | 619 | 600 | 600 |
| 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 |
|
|
638 | 619 | 619 | 600 | 600 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,191 | 1,849 | 1,567 | 2,191 | 1,802 |
| 1. Tangible fixed assets |
|
|
2,095 | 1,774 | 1,512 | 2,153 | 1,775 |
| - Cost |
|
|
14,621 | 14,656 | 14,581 | 15,510 | 15,510 |
| - Accumulated depreciation |
|
|
-12,525 | -12,882 | -13,069 | -13,357 | -13,735 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
95 | 75 | 55 | 38 | 27 |
| - Cost |
|
|
1,654 | 1,654 | 1,654 | 1,654 | 1,654 |
| - Accumulated depreciation |
|
|
-1,559 | -1,579 | -1,600 | -1,616 | -1,627 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
2,886 | 516 | 748 | 1,759 | 1,819 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,886 | 516 | 748 | 1,759 | 1,819 |
| 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 |
|
|
6,778 | 8,390 | 7,580 | 5,886 | 5,223 |
| 1. Long-term prepaid expenses |
|
|
6,778 | 8,390 | 7,580 | 5,886 | 5,223 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
74,630 | 82,341 | 73,839 | 94,446 | 90,794 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
8,463 | 23,558 | 12,745 | 25,213 | 22,557 |
| I. Current liabilities |
|
|
8,343 | 23,438 | 12,625 | 25,093 | 22,437 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,703 | 7,859 | 4,266 | 14,768 | 8,676 |
| 4. Advances from customers |
|
|
244 | 645 | 1,392 | 1,521 | 7,057 |
| 5. Taxes and other payables to the State Budget |
|
|
118 | 803 | 926 | 2,939 | 222 |
| 6. Payables to employees |
|
|
| 252 | 654 | 1,244 | 1,601 |
| 7. Short-term accrued expenses |
|
|
| 349 | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
402 | 320 | 733 | 172 | 3,817 |
| 11. Other short-term payables |
|
|
201 | 7,878 | 114 | 456 | 268 |
| 12. Provision for short term payables |
|
|
131 | 122 | 121 | 105 | 105 |
| 13. Bonus and welfare fund |
|
|
2,545 | 5,210 | 4,418 | 3,888 | 691 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
120 | 120 | 120 | 120 | 120 |
| 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 |
|
|
120 | 120 | 120 | 120 | 120 |
| 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 |
|
|
66,166 | 58,783 | 61,094 | 69,232 | 68,236 |
| I. ShareHolder's equity |
|
|
66,166 | 58,783 | 61,094 | 69,232 | 68,236 |
| 1. Owner's investment capital |
|
|
39,000 | 39,000 | 39,000 | 39,000 | 39,000 |
| 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 |
|
|
12,950 | 16,182 | 16,182 | 16,182 | 16,182 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
14,217 | 3,601 | 5,912 | 14,051 | 13,055 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
16,035 | 875 | 875 | 875 | 14,040 |
| - Profit after tax undistributed this period |
|
|
-1,818 | 2,725 | 5,037 | 13,175 | -985 |
| 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 |
|
|
74,630 | 82,341 | 73,839 | 94,446 | 90,794 |
There is no report.
|
|