|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
37,080 | 33,858 | 35,190 | 30,814 | 27,492 |
| I. Cash and cash equivalents |
|
|
2,499 | 2,572 | 2,215 | 2,747 | 2,745 |
| 1. Cash |
|
|
2,499 | 2,572 | 2,215 | 2,747 | 2,745 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
6,000 | 6,000 | 6,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
6,000 | 6,000 | 6,000 | | |
| III. Short-term receivables |
|
|
24,136 | 21,275 | 23,064 | 24,594 | 21,790 |
| 1. Short-term receivables of customers |
|
|
25,461 | 22,208 | 23,987 | 25,150 | 22,468 |
| 2. Prepayments to suppliers |
|
|
111 | 126 | 187 | 303 | 213 |
| 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 |
|
|
913 | 733 | 682 | 932 | 901 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,349 | -1,792 | -1,792 | -1,792 | -1,792 |
| IV. Inventories |
|
|
3,991 | 3,708 | 3,448 | 2,788 | 2,468 |
| 1. Inventories |
|
|
3,991 | 3,708 | 3,448 | 2,788 | 2,468 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
455 | 302 | 462 | 686 | 489 |
| 1. Short-term prepaid expenses |
|
|
453 | 243 | 431 | 485 | 438 |
| 2. Deductible VAT |
|
|
1 | 60 | 32 | 201 | 51 |
| 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 |
|
|
23,581 | 23,038 | 22,617 | 25,342 | 24,737 |
| 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 |
|
|
10,538 | 10,021 | 9,563 | 9,028 | 11,763 |
| 1. Tangible fixed assets |
|
|
4,173 | 3,785 | 3,455 | 3,048 | 5,911 |
| - Cost |
|
|
26,390 | 26,057 | 26,057 | 25,465 | 27,597 |
| - Accumulated depreciation |
|
|
-22,216 | -22,271 | -22,602 | -22,417 | -21,686 |
| 2. Fixed assets of financial leasing |
|
|
2,844 | 2,716 | 2,588 | 2,460 | 2,332 |
| - Cost |
|
|
3,869 | 3,869 | 3,869 | 3,869 | 3,869 |
| - Accumulated depreciation |
|
|
-1,025 | -1,153 | -1,281 | -1,409 | -1,537 |
| 3. Intangible fixed assets |
|
|
3,520 | 3,520 | 3,520 | 3,520 | 3,520 |
| - Cost |
|
|
3,520 | 3,520 | 3,520 | 3,520 | 3,520 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
11,565 | 11,565 | 11,571 | 14,888 | 11,571 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
11,565 | 11,565 | 11,571 | 14,888 | 11,571 |
| IV. Long-term financial investments |
|
|
66 | 66 | 66 | 66 | 66 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
66 | 66 | 66 | 66 | 66 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,412 | 1,385 | 1,417 | 1,360 | 1,337 |
| 1. Long-term prepaid expenses |
|
|
1,412 | 1,385 | 1,417 | 1,360 | 1,337 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
60,661 | 56,895 | 57,806 | 56,156 | 52,228 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
25,561 | 21,981 | 22,426 | 21,518 | 16,899 |
| I. Current liabilities |
|
|
15,772 | 15,455 | 21,468 | 19,728 | 12,811 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,270 | 8,325 | 12,758 | 6,360 | 2,267 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,191 | 3,659 | 5,521 | 9,238 | 5,878 |
| 4. Advances from customers |
|
|
122 | 114 | 65 | 95 | 46 |
| 5. Taxes and other payables to the State Budget |
|
|
1,169 | 886 | 882 | 1,041 | 1,158 |
| 6. Payables to employees |
|
|
1,549 | 1,262 | 1,226 | 1,760 | 2,099 |
| 7. Short-term accrued expenses |
|
|
2,944 | 930 | 573 | 938 | 746 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
313 | 83 | 307 | 133 | 411 |
| 11. Other short-term payables |
|
|
118 | 101 | 56 | 83 | 127 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
96 | 96 | 79 | 79 | 79 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,789 | 6,526 | 958 | 1,791 | 4,088 |
| 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 |
|
|
9,789 | 6,526 | 958 | 1,791 | 4,088 |
| 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 |
|
|
35,100 | 34,914 | 35,380 | 34,637 | 35,330 |
| I. ShareHolder's equity |
|
|
35,100 | 34,914 | 35,380 | 34,637 | 35,330 |
| 1. Owner's investment capital |
|
|
12,000 | 12,000 | 12,000 | 12,000 | 12,000 |
| 2. Share capital surplus |
|
|
69 | 69 | 69 | 69 | 69 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
1,634 | 1,634 | 1,634 | 1,634 | 1,634 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
13,033 | 13,033 | 13,033 | 13,033 | 13,033 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
8,364 | 8,178 | 8,644 | 7,902 | 8,594 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
8,063 | 8,063 | 8,178 | 6,978 | 6,978 |
| - Profit after tax undistributed this period |
|
|
301 | 115 | 466 | 923 | 1,616 |
| 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 |
|
|
60,661 | 56,895 | 57,806 | 56,156 | 52,228 |
There is no report.
|
|