|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
116,196 | 111,758 | 112,107 | 107,737 | 96,004 |
| I. Cash and cash equivalents |
|
|
8,710 | 8,902 | 8,474 | 8,490 | 8,731 |
| 1. Cash |
|
|
3,595 | 3,767 | 3,320 | 3,320 | 3,549 |
| 2. Cash equivalents |
|
|
5,115 | 5,134 | 5,154 | 5,170 | 5,182 |
| II. Short-term financial investments |
|
|
403 | 257 | 403 | 403 | 403 |
| 1. Trading securities |
|
|
1,480 | 1,480 | 1,480 | 1,480 | 1,480 |
| 2. Provision for diminution in value of trading securities |
|
|
-1,077 | -1,223 | -1,077 | -1,077 | -1,077 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
55,797 | 51,129 | 51,561 | 69,722 | 54,550 |
| 1. Short-term receivables of customers |
|
|
47,042 | 38,016 | 38,144 | 54,559 | 39,279 |
| 2. Prepayments to suppliers |
|
|
7,984 | 12,100 | 12,611 | 14,065 | 14,328 |
| 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 |
|
|
1,117 | 1,359 | 1,153 | 1,975 | 2,166 |
| 7. Provision for doubtful short-term receivables |
|
|
-346 | -346 | -346 | -877 | -1,223 |
| IV. Inventories |
|
|
50,588 | 51,014 | 51,048 | 28,645 | 32,072 |
| 1. Inventories |
|
|
50,955 | 51,381 | 51,415 | 29,012 | 32,439 |
| 2. Provision for decline in value of inventories |
|
|
-367 | -367 | -367 | -367 | -367 |
| V. Other current assets |
|
|
698 | 456 | 620 | 477 | 248 |
| 1. Short-term prepaid expenses |
|
|
698 | 434 | 620 | 477 | 248 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| 23 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
54,353 | 52,267 | 50,808 | 51,738 | 50,508 |
| I. Long-term receivables |
|
|
590 | 570 | 516 | 553 | 449 |
| 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 |
|
|
590 | 570 | 516 | 553 | 449 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
53,199 | 51,225 | 49,920 | 50,620 | 49,464 |
| 1. Tangible fixed assets |
|
|
45,512 | 43,934 | 42,900 | 43,965 | 43,199 |
| - Cost |
|
|
83,486 | 83,486 | 83,486 | 81,491 | 81,491 |
| - Accumulated depreciation |
|
|
-37,974 | -39,552 | -40,586 | -37,526 | -38,292 |
| 2. Fixed assets of financial leasing |
|
|
3,931 | 3,578 | 3,337 | 2,871 | 2,512 |
| - Cost |
|
|
5,653 | 5,653 | 5,653 | 5,653 | 5,653 |
| - Accumulated depreciation |
|
|
-1,723 | -2,076 | -2,317 | -2,783 | -3,141 |
| 3. Intangible fixed assets |
|
|
3,756 | 3,714 | 3,683 | 3,784 | 3,753 |
| - Cost |
|
|
6,258 | 6,258 | 6,258 | 6,258 | 6,258 |
| - Accumulated depreciation |
|
|
-2,502 | -2,544 | -2,574 | -2,474 | -2,505 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
270 | 270 | 286 | 270 | 270 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
270 | 270 | 286 | 270 | 270 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
295 | 202 | 85 | 296 | 325 |
| 1. Long-term prepaid expenses |
|
|
295 | 202 | 85 | 296 | 325 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
170,549 | 164,025 | 162,915 | 159,475 | 146,511 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
102,206 | 96,400 | 93,739 | 86,911 | 74,929 |
| I. Current liabilities |
|
|
87,799 | 78,533 | 79,572 | 72,474 | 59,782 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
52,503 | 52,926 | 52,753 | 51,069 | 34,611 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
19,536 | 15,097 | 17,067 | 10,819 | 12,305 |
| 4. Advances from customers |
|
|
2,470 | 3,189 | 3,446 | 2,353 | 4,434 |
| 5. Taxes and other payables to the State Budget |
|
|
5,339 | 2,961 | 2,689 | 4,732 | 4,606 |
| 6. Payables to employees |
|
|
686 | 402 | 286 | 246 | 214 |
| 7. Short-term accrued expenses |
|
|
6 | 71 | | 71 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,494 | 2,101 | 1,546 | 1,394 | 1,823 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,766 | 1,786 | 1,785 | 1,790 | 1,790 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,407 | 17,867 | 14,168 | 14,437 | 15,147 |
| 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 |
|
|
14,407 | 14,737 | 11,346 | 11,924 | 12,946 |
| 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 |
|
|
| 3,130 | 2,822 | 2,514 | 2,201 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
68,343 | 67,625 | 69,176 | 72,563 | 71,582 |
| I. ShareHolder's equity |
|
|
68,343 | 67,625 | 69,176 | 72,563 | 71,582 |
| 1. Owner's investment capital |
|
|
54,674 | 54,674 | 54,674 | 54,674 | 54,674 |
| 2. Share capital surplus |
|
|
3,816 | 3,816 | 3,816 | 3,816 | 3,816 |
| 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 |
|
|
6,929 | 6,929 | 6,929 | 6,929 | 6,929 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,924 | 2,205 | 3,756 | 7,144 | 6,163 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
5,487 | 6,047 | 6,047 | 6,047 | 7,213 |
| - Profit after tax undistributed this period |
|
|
-2,563 | -3,842 | -2,291 | 1,096 | -1,050 |
| 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 |
|
|
170,549 | 164,025 | 162,915 | 159,475 | 146,511 |
There is no report.
|
|