|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
462,569 | 784,384 | 705,419 | 428,763 | 414,086 |
| I. Cash and cash equivalents |
|
|
44,870 | 56,920 | 110,605 | 78,267 | 19,546 |
| 1. Cash |
|
|
44,870 | 56,920 | 110,605 | 58,267 | 19,546 |
| 2. Cash equivalents |
|
|
| | | 20,000 | |
| II. Short-term financial investments |
|
|
| | | | 15,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 15,000 |
| III. Short-term receivables |
|
|
97,425 | 337,225 | 244,996 | 58,689 | 60,133 |
| 1. Short-term receivables of customers |
|
|
99,445 | 340,800 | 245,765 | 63,374 | 59,560 |
| 2. Prepayments to suppliers |
|
|
4,284 | 3,380 | 5,951 | 1,470 | 5,875 |
| 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 |
|
|
1,928 | 928 | 1,164 | 785 | 1,638 |
| 7. Provision for doubtful short-term receivables |
|
|
-8,232 | -7,883 | -7,883 | -6,940 | -6,940 |
| IV. Inventories |
|
|
311,485 | 380,654 | 342,056 | 284,120 | 309,114 |
| 1. Inventories |
|
|
330,591 | 397,585 | 358,987 | 325,990 | 350,984 |
| 2. Provision for decline in value of inventories |
|
|
-19,106 | -16,931 | -16,931 | -41,870 | -41,870 |
| V. Other current assets |
|
|
8,789 | 9,586 | 7,762 | 7,687 | 10,293 |
| 1. Short-term prepaid expenses |
|
|
8,589 | 9,130 | 6,962 | 7,687 | 10,093 |
| 2. Deductible VAT |
|
|
| 455 | | | |
| 3. Taxes and the State Receivables |
|
|
200 | | 800 | | 200 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
111,975 | 108,258 | 104,530 | 104,530 | 104,530 |
| I. Long-term receivables |
|
|
22,555 | 22,610 | 22,610 | 22,610 | 22,610 |
| 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 |
|
|
22,555 | 22,610 | 22,610 | 22,610 | 22,610 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
63,163 | 60,121 | 57,123 | 57,123 | 57,123 |
| 1. Tangible fixed assets |
|
|
62,743 | 59,911 | 57,123 | 57,123 | 57,123 |
| - Cost |
|
|
78,240 | 78,068 | 78,068 | 78,068 | 78,068 |
| - Accumulated depreciation |
|
|
-15,497 | -18,157 | -20,945 | -20,945 | -20,945 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
420 | 210 | | | |
| - Cost |
|
|
1,840 | 1,840 | 1,840 | 1,840 | 1,840 |
| - Accumulated depreciation |
|
|
-1,420 | -1,630 | -1,840 | -1,840 | -1,840 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
770 | 770 | 770 | 770 | 770 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
770 | 770 | 770 | 770 | 770 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
25,487 | 24,757 | 24,027 | 24,027 | 24,027 |
| 1. Long-term prepaid expenses |
|
|
25,487 | 24,757 | 24,027 | 24,027 | 24,027 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
574,544 | 892,642 | 809,949 | 533,294 | 518,616 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
293,038 | 608,515 | 510,217 | 234,890 | 217,253 |
| I. Current liabilities |
|
|
293,038 | 608,515 | 510,217 | 234,890 | 217,253 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
64,868 | 108,945 | 100,798 | 70,355 | 56,724 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
146,835 | 360,863 | 231,231 | 46,739 | 67,614 |
| 4. Advances from customers |
|
|
3,739 | 15,126 | 6,071 | 3,807 | 5,955 |
| 5. Taxes and other payables to the State Budget |
|
|
1,281 | 6,930 | 4,439 | 10,317 | 1,536 |
| 6. Payables to employees |
|
|
| 12,144 | 19,097 | 17,119 | |
| 7. Short-term accrued expenses |
|
|
61,133 | 89,647 | 133,231 | 66,598 | 69,629 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
616 | 687 | 1,294 | 378 | 1,389 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
14,565 | 14,174 | 14,055 | 19,578 | 14,407 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
281,506 | 284,127 | 299,733 | 298,403 | 301,363 |
| I. ShareHolder's equity |
|
|
281,506 | 284,127 | 299,733 | 298,403 | 301,363 |
| 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 2. Share capital surplus |
|
|
-72 | -72 | -72 | -72 | -72 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-11,541 | -11,541 | -11,541 | -11,541 | -11,541 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
155,132 | 172,691 | 172,691 | 172,691 | 172,691 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,886 | 1,886 | 1,886 | 1,886 | 1,886 |
| 11. After tax undistributed profit |
|
|
36,101 | 21,162 | 36,768 | 35,439 | 38,399 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
31,467 | | | | 34,194 |
| - Profit after tax undistributed this period |
|
|
4,634 | 21,162 | 36,768 | 35,439 | 4,205 |
| 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 |
|
|
574,544 | 892,642 | 809,949 | 533,294 | 518,616 |
There is no report.
|
|