|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
23,473 | 22,429 | 67,261 | 84,508 | 38,485 |
| I. Cash and cash equivalents |
|
|
6,474 | 8,772 | 4,352 | 4,069 | 14,281 |
| 1. Cash |
|
|
6,474 | 8,772 | 4,352 | 4,069 | 14,281 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
10,425 | 6,979 | 34,321 | 63,278 | 17,299 |
| 1. Short-term receivables of customers |
|
|
4,856 | 1,235 | 26,282 | 54,784 | 7,789 |
| 2. Prepayments to suppliers |
|
|
2,957 | | 4,421 | 6,331 | 8,429 |
| 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 |
|
|
2,813 | 5,945 | 3,864 | 2,407 | 2,476 |
| 7. Provision for doubtful short-term receivables |
|
|
-201 | -201 | -245 | -245 | -1,396 |
| IV. Inventories |
|
|
6,575 | 6,588 | 28,322 | 17,161 | 6,716 |
| 1. Inventories |
|
|
8,308 | 8,322 | 30,055 | 18,895 | 8,454 |
| 2. Provision for decline in value of inventories |
|
|
-1,734 | -1,734 | -1,734 | -1,734 | -1,738 |
| V. Other current assets |
|
|
| 90 | 266 | | 189 |
| 1. Short-term prepaid expenses |
|
|
| | 246 | | 189 |
| 2. Deductible VAT |
|
|
| 90 | 20 | | |
| 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 |
|
|
70,330 | 70,555 | 72,222 | 73,027 | 73,289 |
| 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 |
|
|
62,362 | 63,009 | 62,119 | 61,229 | 61,003 |
| 1. Tangible fixed assets |
|
|
56,905 | 57,552 | 56,662 | 55,772 | 55,546 |
| - Cost |
|
|
80,069 | 81,578 | 81,578 | 81,578 | 82,237 |
| - Accumulated depreciation |
|
|
-23,164 | -24,026 | -24,916 | -25,805 | -26,692 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
5,457 | 5,457 | 5,457 | 5,457 | 5,457 |
| - Cost |
|
|
5,582 | 5,582 | 5,582 | 5,582 | 5,582 |
| - Accumulated depreciation |
|
|
-125 | -125 | -125 | -125 | -125 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
2,353 | 2,462 | 5,614 | 7,660 | 8,471 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,353 | 2,462 | 5,614 | 7,660 | 8,471 |
| 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 |
|
|
5,615 | 5,085 | 4,489 | 4,138 | 3,815 |
| 1. Long-term prepaid expenses |
|
|
5,615 | 5,085 | 4,489 | 4,138 | 3,815 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
93,803 | 92,985 | 139,482 | 157,535 | 111,774 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
46,733 | 42,844 | 95,140 | 115,931 | 62,066 |
| I. Current liabilities |
|
|
42,746 | 38,858 | 91,966 | 112,179 | 59,770 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
21,593 | 30,552 | 29,931 | 36,231 | 33,102 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,815 | 1,232 | 53,064 | 62,793 | 7,569 |
| 4. Advances from customers |
|
|
3,756 | | 1,442 | 2,478 | 4,494 |
| 5. Taxes and other payables to the State Budget |
|
|
756 | 998 | 551 | 298 | 1,270 |
| 6. Payables to employees |
|
|
6,623 | 2,578 | 2,696 | 5,323 | 7,557 |
| 7. Short-term accrued expenses |
|
|
767 | 1,063 | 1,381 | 1,714 | 2,104 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,076 | 2,415 | 2,225 | 2,719 | 3,278 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
360 | 20 | 675 | 623 | 396 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,987 | 3,987 | 3,174 | 3,752 | 2,296 |
| 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 |
|
|
3,987 | 3,987 | 3,174 | 3,752 | 2,296 |
| 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 |
|
|
47,070 | 50,140 | 44,342 | 41,605 | 49,708 |
| I. ShareHolder's equity |
|
|
47,070 | 50,140 | 44,342 | 41,605 | 49,708 |
| 1. Owner's investment capital |
|
|
32,400 | 32,400 | 32,400 | 32,400 | 32,400 |
| 2. Share capital surplus |
|
|
-105 | -105 | -105 | -105 | -105 |
| 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 |
|
|
4,357 | 4,357 | 5,800 | 5,800 | 5,800 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
10,418 | 13,488 | 6,247 | 3,509 | 11,613 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,856 | 10,412 | 1,508 | 6,247 | 1,508 |
| - Profit after tax undistributed this period |
|
|
6,562 | 3,076 | 4,739 | -2,737 | 10,106 |
| 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 |
|
|
93,803 | 92,985 | 139,482 | 157,535 | 111,774 |
There is no report.
|
|