|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
125,591 | 118,165 | 76,265 | 148,235 | 147,564 |
| I. Cash and cash equivalents |
|
|
43,264 | 27,501 | 6,723 | 105,382 | 67,071 |
| 1. Cash |
|
|
43,264 | 17,501 | 6,723 | 25,382 | 27,071 |
| 2. Cash equivalents |
|
|
| 10,000 | | 80,000 | 40,000 |
| II. Short-term financial investments |
|
|
| | | | 40,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 40,000 |
| III. Short-term receivables |
|
|
48,258 | 9,306 | 6,307 | 5,502 | 6,985 |
| 1. Short-term receivables of customers |
|
|
49,227 | 10,484 | 7,437 | 6,628 | 8,097 |
| 2. Prepayments to suppliers |
|
|
456 | 278 | 355 | 179 | 145 |
| 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 |
|
|
410 | 378 | 350 | 530 | 576 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,835 | -1,835 | -1,835 | -1,835 | -1,835 |
| IV. Inventories |
|
|
16,006 | 45,537 | 34,113 | 19,683 | 15,975 |
| 1. Inventories |
|
|
16,171 | 45,702 | 34,277 | 21,246 | 17,078 |
| 2. Provision for decline in value of inventories |
|
|
-164 | -164 | -164 | -1,563 | -1,103 |
| V. Other current assets |
|
|
18,063 | 35,822 | 29,122 | 17,667 | 17,533 |
| 1. Short-term prepaid expenses |
|
|
978 | 19,593 | 10,466 | 1,088 | 1,575 |
| 2. Deductible VAT |
|
|
16,822 | 16,001 | 18,429 | 16,579 | 15,724 |
| 3. Taxes and the State Receivables |
|
|
263 | 227 | 227 | | 234 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
498,465 | 501,448 | 504,566 | 539,424 | 533,925 |
| I. Long-term receivables |
|
|
7,005 | 7,005 | 7,005 | 7,005 | 7,005 |
| 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 | 7,005 | 7,005 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
221,237 | 218,466 | 215,682 | 212,899 | 210,139 |
| 1. Tangible fixed assets |
|
|
60,265 | 58,798 | 57,332 | 55,868 | 54,412 |
| - Cost |
|
|
119,167 | 119,167 | 119,167 | 119,167 | 119,167 |
| - Accumulated depreciation |
|
|
-58,902 | -60,368 | -61,834 | -63,299 | -64,755 |
| 2. Fixed assets of financial leasing |
|
|
160,972 | 159,668 | 158,350 | 157,031 | 155,727 |
| - Cost |
|
|
173,583 | 173,583 | 173,583 | 173,583 | 173,583 |
| - Accumulated depreciation |
|
|
-12,611 | -13,915 | -15,233 | -16,551 | -17,856 |
| 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 |
|
|
112,164 | 111,048 | 109,931 | 251,574 | 249,007 |
| - Cost |
|
|
114,024 | 114,024 | 114,024 | 257,976 | 257,976 |
| - Accumulated depreciation |
|
|
-1,860 | -2,976 | -4,093 | -6,401 | -8,968 |
| IV. Long-term assets in progress |
|
|
89,656 | 97,030 | 104,495 | 973 | 973 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
89,656 | 97,030 | 104,495 | 973 | 973 |
| 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 |
|
|
61,904 | 61,399 | 60,953 | 60,473 | 60,300 |
| 1. Long-term prepaid expenses |
|
|
56,597 | 55,996 | 55,410 | 54,852 | 54,286 |
| 2. Deferred income tax assets |
|
|
3,455 | 3,551 | 3,691 | 3,867 | 4,258 |
| 3. Other long-term assets |
|
|
1,852 | 1,851 | 1,852 | 1,754 | 1,757 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
624,057 | 619,613 | 580,831 | 687,659 | 681,489 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
519,331 | 550,164 | 546,790 | 699,392 | 710,190 |
| I. Current liabilities |
|
|
250,516 | 282,195 | 298,973 | 521,372 | 532,555 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
184,102 | 228,938 | 243,820 | 438,705 | 438,773 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
46,138 | 30,887 | 17,273 | 21,464 | 31,706 |
| 4. Advances from customers |
|
|
161 | 206 | 1,184 | 508 | 219 |
| 5. Taxes and other payables to the State Budget |
|
|
3,808 | 4,562 | 15,374 | 9,553 | 16,153 |
| 6. Payables to employees |
|
|
282 | 86 | 66 | 3,979 | 1,951 |
| 7. Short-term accrued expenses |
|
|
13,686 | 13,805 | 18,579 | 45,511 | 41,089 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
165 | 165 | 87 | | 165 |
| 11. Other short-term payables |
|
|
2,168 | 3,540 | 2,585 | 1,644 | 2,492 |
| 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 |
|
|
268,815 | 267,970 | 247,817 | 178,020 | 177,635 |
| 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 |
|
|
2,356 | 2,356 | 5,327 | 3,419 | 3,419 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
261,640 | 261,315 | 238,550 | 170,828 | 170,443 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
4,819 | 4,298 | 3,940 | 3,773 | 3,773 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
104,726 | 69,448 | 34,041 | -11,733 | -28,701 |
| I. ShareHolder's equity |
|
|
104,726 | 69,448 | 34,041 | -11,733 | -28,701 |
| 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 |
|
|
-84,497 | -119,774 | -155,182 | -200,956 | -217,923 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-81,704 | -81,704 | -81,704 | -81,704 | -200,956 |
| - Profit after tax undistributed this period |
|
|
-2,793 | -38,070 | -73,478 | -119,252 | -16,968 |
| 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 |
|
|
624,057 | 619,613 | 580,831 | 687,659 | 681,489 |
There is no report.
|
|