|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
107,737 | 96,004 | 54,035 | 82,863 | 74,851 |
 | I. Cash and cash equivalents |
|
|
8,490 | 8,731 | 4,368 | 3,773 | 5,422 |
 | 1. Cash |
|
|
3,320 | 3,549 | 4,368 | 3,773 | 5,422 |
 | 2. Cash equivalents |
|
|
5,170 | 5,182 | | | |
 | II. Short-term financial investments |
|
|
403 | 403 | 181 | 264 | |
 | 1. Trading securities |
|
|
1,480 | 1,480 | 1,480 | 1,480 | |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,077 | -1,077 | -1,299 | -1,216 | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
69,722 | 54,550 | 40,709 | 56,371 | 63,545 |
 | 1. Short-term receivables of customers |
|
|
54,559 | 39,279 | 29,931 | 39,567 | 52,161 |
 | 2. Prepayments to suppliers |
|
|
14,065 | 14,328 | 14,085 | 14,894 | 11,505 |
 | 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 |
|
|
1,975 | 2,166 | 3,402 | 3,122 | 1,166 |
 | 7. Provision for doubtful short-term receivables |
|
|
-877 | -1,223 | -6,709 | -1,212 | -1,287 |
 | IV. Inventories |
|
|
28,645 | 32,072 | 8,468 | 22,192 | 5,701 |
 | 1. Inventories |
|
|
29,012 | 32,439 | 9,238 | 22,670 | 6,179 |
 | 2. Provision for decline in value of inventories |
|
|
-367 | -367 | -770 | -478 | -478 |
 | V. Other current assets |
|
|
477 | 248 | 309 | 262 | 183 |
 | 1. Short-term prepaid expenses |
|
|
477 | 248 | 203 | 158 | 183 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | 106 | 104 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
51,738 | 50,508 | 71,900 | 43,045 | 42,148 |
 | I. Long-term receivables |
|
|
553 | 449 | 23,351 | 401 | 380 |
 | 1. Long-term customer's receivables |
|
|
| | 24,385 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
553 | 449 | 395 | 401 | 380 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | -1,429 | | |
 | II. Fixed assets |
|
|
50,620 | 49,464 | 48,092 | 42,158 | 41,265 |
 | 1. Tangible fixed assets |
|
|
43,965 | 43,199 | 42,383 | 37,381 | 36,768 |
 | - Cost |
|
|
81,491 | 81,491 | 80,012 | 69,387 | 69,387 |
 | - Accumulated depreciation |
|
|
-37,526 | -38,292 | -37,629 | -32,006 | -32,618 |
 | 2. Fixed assets of financial leasing |
|
|
2,871 | 2,512 | 2,153 | 1,265 | 1,012 |
 | - Cost |
|
|
5,653 | 5,653 | 5,653 | 3,985 | 3,985 |
 | - Accumulated depreciation |
|
|
-2,783 | -3,141 | -3,500 | -2,720 | -2,973 |
 | 3. Intangible fixed assets |
|
|
3,784 | 3,753 | 3,556 | 3,512 | 3,485 |
 | - Cost |
|
|
6,258 | 6,258 | 6,258 | 6,258 | 6,258 |
 | - Accumulated depreciation |
|
|
-2,474 | -2,505 | -2,702 | -2,745 | -2,773 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
270 | 270 | | | 46 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
270 | 270 | | | 46 |
 | 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 |
|
|
296 | 325 | 457 | 486 | 456 |
 | 1. Long-term prepaid expenses |
|
|
296 | 325 | 457 | 486 | 456 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
159,475 | 146,511 | 125,935 | 125,907 | 116,998 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
86,911 | 74,929 | 65,147 | 59,841 | 47,302 |
 | I. Current liabilities |
|
|
72,474 | 59,782 | 55,962 | 49,104 | 37,059 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
51,069 | 34,611 | 37,004 | 30,519 | 20,637 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
10,819 | 12,305 | 8,654 | 8,294 | 7,624 |
 | 4. Advances from customers |
|
|
2,353 | 4,434 | 1,709 | 2,769 | 1,387 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,732 | 4,606 | 4,674 | 3,563 | 3,637 |
 | 6. Payables to employees |
|
|
246 | 214 | 227 | 237 | 216 |
 | 7. Short-term accrued expenses |
|
|
71 | | 194 | 162 | 31 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,394 | 1,823 | 1,711 | 1,776 | 1,749 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,790 | 1,790 | 1,790 | 1,785 | 1,779 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
14,437 | 15,147 | 9,185 | 10,737 | 10,242 |
 | 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 |
|
|
11,924 | 12,946 | 7,297 | 9,162 | 8,980 |
 | 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 |
|
|
2,514 | 2,201 | 1,888 | 1,575 | 1,262 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
72,563 | 71,582 | 60,788 | 66,066 | 69,697 |
 | I. ShareHolder's equity |
|
|
72,563 | 71,582 | 60,788 | 66,066 | 69,697 |
 | 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 |
|
|
7,144 | 6,163 | -4,632 | 646 | 4,277 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,047 | 7,213 | 2,745 | 2,745 | 2,745 |
 | - Profit after tax undistributed this period |
|
|
1,096 | -1,050 | -7,377 | -2,099 | 1,532 |
 | 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 |
|
|
159,475 | 146,511 | 125,935 | 125,907 | 116,998 |
There is no report.
|
|