|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
632,992 | 502,278 | 407,682 | 443,526 | 439,979 |
| I. Cash and cash equivalents |
|
|
41,971 | 25,023 | 30,738 | 30,676 | 35,928 |
| 1. Cash |
|
|
33,348 | 7,023 | 23,738 | 21,491 | 15,743 |
| 2. Cash equivalents |
|
|
8,623 | 18,000 | 7,000 | 9,185 | 20,185 |
| II. Short-term financial investments |
|
|
| 6,623 | 500 | 500 | 500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 6,623 | 500 | 500 | 500 |
| III. Short-term receivables |
|
|
394,839 | 284,725 | 187,318 | 218,084 | 253,724 |
| 1. Short-term receivables of customers |
|
|
324,224 | 220,780 | 115,394 | 135,927 | 159,528 |
| 2. Prepayments to suppliers |
|
|
22,999 | 19,485 | 25,580 | 32,260 | 34,938 |
| 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 |
|
|
73,964 | 76,723 | 78,607 | 68,349 | 72,350 |
| 7. Provision for doubtful short-term receivables |
|
|
-26,348 | -32,264 | -32,264 | -18,451 | -13,092 |
| IV. Inventories |
|
|
195,948 | 185,451 | 186,042 | 191,751 | 149,364 |
| 1. Inventories |
|
|
195,955 | 185,458 | 186,049 | 191,758 | 149,372 |
| 2. Provision for decline in value of inventories |
|
|
-7 | -7 | -7 | -7 | -7 |
| V. Other current assets |
|
|
233 | 457 | 3,084 | 2,515 | 462 |
| 1. Short-term prepaid expenses |
|
|
232 | 447 | 505 | 639 | 392 |
| 2. Deductible VAT |
|
|
| 6 | 2,575 | 1,875 | 69 |
| 3. Taxes and the State Receivables |
|
|
1 | 4 | 4 | 1 | 1 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
121,883 | 143,182 | 149,593 | 163,050 | 164,506 |
| I. Long-term receivables |
|
|
25,654 | 26,422 | 24,995 | 28,533 | 30,407 |
| 1. Long-term customer's receivables |
|
|
19,155 | 19,155 | 16,063 | 19,155 | 19,155 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
6,499 | 7,267 | 8,933 | 9,378 | 11,252 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
74,369 | 94,339 | 106,910 | 107,605 | 114,066 |
| 1. Tangible fixed assets |
|
|
42,039 | 59,645 | 65,365 | 51,944 | 59,112 |
| - Cost |
|
|
114,950 | 182,141 | 147,701 | 165,227 | 141,211 |
| - Accumulated depreciation |
|
|
-72,911 | -122,497 | -82,336 | -113,282 | -82,098 |
| 2. Fixed assets of financial leasing |
|
|
24,273 | 26,600 | 32,195 | 46,420 | 45,250 |
| - Cost |
|
|
48,326 | 42,514 | 50,719 | 60,368 | 58,316 |
| - Accumulated depreciation |
|
|
-24,053 | -15,913 | -18,524 | -13,948 | -13,067 |
| 3. Intangible fixed assets |
|
|
8,057 | 8,094 | 9,350 | 9,240 | 9,704 |
| - Cost |
|
|
12,303 | 12,303 | 13,841 | 14,097 | 14,983 |
| - Accumulated depreciation |
|
|
-4,246 | -4,209 | -4,492 | -4,856 | -5,279 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
6,217 | 5,006 | 1,679 | 6,916 | 1,679 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
6,217 | 5,006 | 1,679 | 6,916 | 1,679 |
| IV. Long-term financial investments |
|
|
7,731 | 9,988 | 8,667 | 10,684 | 8,537 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
10,466 | 9,988 | 10,466 | 10,684 | 10,466 |
| 3. Other investments in equity instruments |
|
|
1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,935 | -1,200 | -3,000 | -1,200 | -3,130 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
7,911 | 7,427 | 7,342 | 9,312 | 9,817 |
| 1. Long-term prepaid expenses |
|
|
7,868 | 7,413 | 7,328 | 9,007 | 9,803 |
| 2. Deferred income tax assets |
|
|
43 | 14 | 14 | 304 | 14 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
754,874 | 645,460 | 557,276 | 606,576 | 604,485 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
600,091 | 499,541 | 427,763 | 455,926 | 448,006 |
| I. Current liabilities |
|
|
574,011 | 481,629 | 390,787 | 402,651 | 396,693 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
292,179 | 282,251 | 216,746 | 182,875 | 227,960 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
137,052 | 127,281 | 84,065 | 114,539 | 79,532 |
| 4. Advances from customers |
|
|
52,717 | 28,538 | 43,282 | 68,213 | 38,798 |
| 5. Taxes and other payables to the State Budget |
|
|
6,028 | 5,397 | 2,344 | 2,594 | 4,767 |
| 6. Payables to employees |
|
|
9,593 | 7,202 | 797 | 5,047 | 2,924 |
| 7. Short-term accrued expenses |
|
|
18,531 | 12,509 | 3,121 | 4,641 | 15,312 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
11,452 | 9,811 | 10,220 | 8,789 | 7,920 |
| 11. Other short-term payables |
|
|
46,458 | 8,640 | 30,036 | 15,181 | 18,106 |
| 12. Provision for short term payables |
|
|
| | 176 | 772 | |
| 13. Bonus and welfare fund |
|
|
| | | | 1,374 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
26,079 | 17,911 | 36,976 | 53,275 | 51,312 |
| 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 |
|
|
25,370 | 14,976 | 36,545 | 50,618 | 51,161 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 2,366 | | 2,366 | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
709 | 570 | 430 | 291 | 151 |
| B. OWNER'S EQUITY |
|
|
154,784 | 145,920 | 129,513 | 150,649 | 156,480 |
| I. ShareHolder's equity |
|
|
154,784 | 145,920 | 129,513 | 150,649 | 156,480 |
| 1. Owner's investment capital |
|
|
139,151 | 135,147 | 135,147 | 135,147 | 139,165 |
| 2. Share capital surplus |
|
|
| | | | -30 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
14,706 | 9,945 | -6,739 | 14,325 | 16,621 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,607 | 4,607 | 9,945 | 9,945 | 9,945 |
| - Profit after tax undistributed this period |
|
|
10,099 | 5,338 | -16,684 | 4,380 | 6,676 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
927 | 828 | 1,104 | 1,178 | 724 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
754,874 | 645,460 | 557,276 | 606,576 | 604,485 |
There is no report.
|
|