|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
148,235 | 147,564 | 118,967 | 121,207 | 130,212 |
| I. Cash and cash equivalents |
|
|
105,382 | 67,071 | 35,327 | 72,944 | 65,872 |
| 1. Cash |
|
|
25,382 | 27,071 | 15,327 | 12,944 | 15,872 |
| 2. Cash equivalents |
|
|
80,000 | 40,000 | 20,000 | 60,000 | 50,000 |
| II. Short-term financial investments |
|
|
| 40,000 | 40,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 40,000 | 40,000 | | |
| III. Short-term receivables |
|
|
5,502 | 6,985 | 10,300 | 12,210 | 7,038 |
| 1. Short-term receivables of customers |
|
|
6,628 | 8,097 | 9,582 | 12,521 | 8,041 |
| 2. Prepayments to suppliers |
|
|
179 | 145 | 180 | 1,010 | 343 |
| 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 |
|
|
530 | 576 | 2,372 | 742 | 717 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,835 | -1,835 | -1,835 | -2,063 | -2,063 |
| IV. Inventories |
|
|
19,683 | 15,975 | 17,136 | 19,897 | 40,854 |
| 1. Inventories |
|
|
21,246 | 17,078 | 17,181 | 20,900 | 41,812 |
| 2. Provision for decline in value of inventories |
|
|
-1,563 | -1,103 | -46 | -1,004 | -958 |
| V. Other current assets |
|
|
17,667 | 17,533 | 16,204 | 16,156 | 16,447 |
| 1. Short-term prepaid expenses |
|
|
1,088 | 1,575 | 1,101 | 760 | 752 |
| 2. Deductible VAT |
|
|
16,579 | 15,724 | 14,876 | 14,389 | 15,442 |
| 3. Taxes and the State Receivables |
|
|
| 234 | 227 | 1,007 | 253 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
539,424 | 533,925 | 527,928 | 521,056 | 516,922 |
| I. Long-term receivables |
|
|
7,005 | 7,005 | 7,005 | 7,006 | 7,001 |
| 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 |
|
|
7,005 | 7,005 | 7,005 | 7,006 | 7,001 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
212,899 | 210,139 | 207,379 | 204,610 | 201,907 |
| 1. Tangible fixed assets |
|
|
55,868 | 54,412 | 52,956 | 51,505 | 50,121 |
| - Cost |
|
|
119,167 | 119,167 | 118,463 | 114,926 | 114,991 |
| - Accumulated depreciation |
|
|
-63,299 | -64,755 | -65,507 | -63,421 | -64,870 |
| 2. Fixed assets of financial leasing |
|
|
157,031 | 155,727 | 154,423 | 153,105 | 151,786 |
| - Cost |
|
|
173,583 | 173,583 | 173,583 | 173,583 | 173,583 |
| - Accumulated depreciation |
|
|
-16,551 | -17,856 | -19,160 | -20,478 | -21,796 |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
1,300 | 1,300 | 1,300 | 1,300 | 1,300 |
| - Accumulated depreciation |
|
|
-1,300 | -1,300 | -1,300 | -1,300 | -1,300 |
| III. Real Estate Investments |
|
|
251,574 | 249,007 | 246,441 | 243,874 | 241,307 |
| - Cost |
|
|
257,976 | 257,976 | 257,976 | 257,976 | 257,976 |
| - Accumulated depreciation |
|
|
-6,401 | -8,968 | -11,535 | -14,102 | -16,669 |
| IV. Long-term assets in progress |
|
|
973 | 973 | 973 | 973 | 2,241 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
973 | 973 | 973 | 973 | 2,241 |
| IV. Long-term financial investments |
|
|
6,500 | 6,500 | 6,500 | 6,500 | 6,500 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
6,500 | 6,500 | 6,500 | 6,500 | 6,500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
60,473 | 60,300 | 59,630 | 58,094 | 57,966 |
| 1. Long-term prepaid expenses |
|
|
54,852 | 54,286 | 53,741 | 53,163 | 52,935 |
| 2. Deferred income tax assets |
|
|
3,867 | 4,258 | 4,162 | 4,832 | 4,952 |
| 3. Other long-term assets |
|
|
1,754 | 1,757 | 1,727 | 99 | 79 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
687,659 | 681,489 | 646,895 | 642,263 | 647,133 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
699,392 | 710,190 | 690,857 | 698,633 | 724,451 |
| I. Current liabilities |
|
|
521,372 | 532,555 | 513,575 | 521,906 | 546,504 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
438,705 | 438,773 | 438,801 | 438,830 | 463,104 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
21,464 | 31,706 | 21,350 | 27,002 | 41,937 |
| 4. Advances from customers |
|
|
508 | 219 | 194 | 159 | 211 |
| 5. Taxes and other payables to the State Budget |
|
|
9,553 | 16,153 | 3,665 | 87 | 43 |
| 6. Payables to employees |
|
|
3,979 | 1,951 | 686 | 1,619 | 3,329 |
| 7. Short-term accrued expenses |
|
|
45,511 | 41,089 | 47,014 | 52,704 | 37,126 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 165 | 165 | | |
| 11. Other short-term payables |
|
|
1,644 | 2,492 | 1,695 | 1,500 | 748 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
6 | 6 | 6 | 6 | 6 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
178,020 | 177,635 | 177,282 | 176,727 | 177,947 |
| 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 |
|
|
3,419 | 3,419 | 3,419 | 3,419 | 5,307 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
170,828 | 170,443 | 170,090 | 169,771 | 169,444 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
3,773 | 3,773 | 3,773 | 3,538 | 3,195 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
-11,733 | -28,701 | -43,963 | -56,371 | -77,318 |
| I. ShareHolder's equity |
|
|
-11,733 | -28,701 | -43,963 | -56,371 | -77,318 |
| 1. Owner's investment capital |
|
|
85,000 | 85,000 | 85,000 | 85,000 | 85,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-347 | -347 | -347 | -347 | -347 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
104,570 | 104,570 | 104,570 | 104,570 | 104,570 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-200,956 | -217,923 | -233,185 | -245,593 | -266,540 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-81,704 | -200,956 | -200,956 | -200,956 | -200,956 |
| - Profit after tax undistributed this period |
|
|
-119,252 | -16,968 | -32,230 | -44,638 | -65,585 |
| 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 |
|
|
687,659 | 681,489 | 646,895 | 642,263 | 647,133 |
There is no report.
|
|