|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
705,419 | 428,763 | 414,086 | 786,346 | 679,939 |
| I. Cash and cash equivalents |
|
|
110,605 | 78,267 | 19,546 | 46,898 | 103,612 |
| 1. Cash |
|
|
110,605 | 58,267 | 19,546 | 28,898 | 73,612 |
| 2. Cash equivalents |
|
|
| 20,000 | | 18,000 | 30,000 |
| 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 |
|
|
244,996 | 58,689 | 60,133 | 384,153 | 248,767 |
| 1. Short-term receivables of customers |
|
|
245,765 | 63,374 | 59,560 | 384,439 | 250,386 |
| 2. Prepayments to suppliers |
|
|
5,951 | 1,470 | 5,875 | 6,444 | 5,211 |
| 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 |
|
|
1,164 | 785 | 1,638 | 1,664 | 1,563 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,883 | -6,940 | -6,940 | -8,393 | -8,393 |
| IV. Inventories |
|
|
342,056 | 284,120 | 309,114 | 347,427 | 320,555 |
| 1. Inventories |
|
|
358,987 | 325,990 | 350,984 | 383,067 | 356,196 |
| 2. Provision for decline in value of inventories |
|
|
-16,931 | -41,870 | -41,870 | -35,640 | -35,640 |
| V. Other current assets |
|
|
7,762 | 7,687 | 10,293 | 7,869 | 7,005 |
| 1. Short-term prepaid expenses |
|
|
6,962 | 7,687 | 10,093 | 7,594 | 6,045 |
| 2. Deductible VAT |
|
|
| | | 160 | 160 |
| 3. Taxes and the State Receivables |
|
|
800 | | 200 | 115 | 800 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
104,530 | 104,530 | 104,530 | 103,483 | 100,622 |
| I. Long-term receivables |
|
|
22,610 | 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 |
|
|
22,610 | 22,610 | 22,610 | 22,610 | 22,610 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
57,123 | 57,123 | 57,123 | 56,787 | 54,655 |
| 1. Tangible fixed assets |
|
|
57,123 | 57,123 | 57,123 | 56,787 | 54,655 |
| - Cost |
|
|
78,068 | 78,068 | 78,068 | 78,449 | 78,449 |
| - Accumulated depreciation |
|
|
-20,945 | -20,945 | -20,945 | -21,663 | -23,794 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
1,840 | 1,840 | 1,840 | 1,840 | 1,840 |
| - Accumulated depreciation |
|
|
-1,840 | -1,840 | -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 |
|
|
24,027 | 24,027 | 24,027 | 23,317 | 22,586 |
| 1. Long-term prepaid expenses |
|
|
24,027 | 24,027 | 24,027 | 23,317 | 22,586 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
809,949 | 533,294 | 518,616 | 889,829 | 780,560 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
510,217 | 234,890 | 217,253 | 583,672 | 457,501 |
| I. Current liabilities |
|
|
510,217 | 234,890 | 217,253 | 583,672 | 457,501 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
100,798 | 70,355 | 56,724 | 83,422 | 87,045 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
231,231 | 46,739 | 67,614 | 356,675 | 173,124 |
| 4. Advances from customers |
|
|
6,071 | 3,807 | 5,955 | 7,866 | 7,852 |
| 5. Taxes and other payables to the State Budget |
|
|
4,439 | 10,317 | 1,536 | 4,873 | 9,375 |
| 6. Payables to employees |
|
|
19,097 | 17,119 | | 17,695 | 28,587 |
| 7. Short-term accrued expenses |
|
|
133,231 | 66,598 | 69,629 | 97,271 | 135,284 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,294 | 378 | 1,389 | 1,528 | 1,892 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
14,055 | 19,578 | 14,407 | 14,342 | 14,342 |
| 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 |
|
|
299,733 | 298,403 | 301,363 | 306,158 | 323,059 |
| I. ShareHolder's equity |
|
|
299,733 | 298,403 | 301,363 | 306,158 | 323,059 |
| 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 |
|
|
172,691 | 172,691 | 172,691 | 192,977 | 192,977 |
| 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 |
|
|
36,768 | 35,439 | 38,399 | 22,907 | 39,808 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 34,194 | | |
| - Profit after tax undistributed this period |
|
|
36,768 | 35,439 | 4,205 | 22,907 | 39,808 |
| 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 |
|
|
809,949 | 533,294 | 518,616 | 889,829 | 780,560 |
There is no report.
|
|