|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
439,844 | 458,828 | 407,041 | 490,730 | 488,204 |
| I. Cash and cash equivalents |
|
|
3,688 | 5,767 | 54,693 | 2,628 | 52,096 |
| 1. Cash |
|
|
3,688 | 5,767 | 2,435 | 2,628 | 1,754 |
| 2. Cash equivalents |
|
|
| | 52,258 | | 50,342 |
| II. Short-term financial investments |
|
|
| | 35,050 | | 16,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 35,050 | | 16,000 |
| III. Short-term receivables |
|
|
149,904 | 121,956 | 75,929 | 199,956 | 153,381 |
| 1. Short-term receivables of customers |
|
|
81,128 | 54,254 | 31,580 | 40,144 | 53,241 |
| 2. Prepayments to suppliers |
|
|
7,373 | 4,446 | 15,854 | 5,534 | 7,124 |
| 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 |
|
|
61,403 | 63,256 | 28,496 | 154,279 | 93,016 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
233,308 | 281,073 | 191,416 | 280,415 | 254,318 |
| 1. Inventories |
|
|
237,573 | 282,249 | 193,537 | 283,599 | 259,456 |
| 2. Provision for decline in value of inventories |
|
|
-4,265 | -1,175 | -2,121 | -3,184 | -5,138 |
| V. Other current assets |
|
|
52,943 | 50,031 | 49,953 | 7,731 | 12,409 |
| 1. Short-term prepaid expenses |
|
|
1,588 | 2,044 | 1,304 | 3,074 | 2,735 |
| 2. Deductible VAT |
|
|
49,450 | 46,082 | 46,743 | 2,751 | 7,941 |
| 3. Taxes and the State Receivables |
|
|
1,905 | 1,905 | 1,905 | 1,905 | 1,733 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
437,852 | 429,690 | 421,538 | 415,782 | 427,659 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
434,555 | 426,725 | 418,905 | 412,116 | 416,810 |
| 1. Tangible fixed assets |
|
|
434,379 | 426,564 | 418,759 | 411,985 | 416,693 |
| - Cost |
|
|
927,986 | 927,986 | 915,485 | 912,231 | 922,536 |
| - Accumulated depreciation |
|
|
-493,608 | -501,423 | -496,726 | -500,247 | -505,842 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
177 | 161 | 146 | 131 | 116 |
| - Cost |
|
|
549 | 549 | 549 | 549 | 549 |
| - Accumulated depreciation |
|
|
-372 | -388 | -403 | -418 | -433 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | 1,262 | 5,671 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | 1,262 | 5,671 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,075 | 1,075 | 1,075 | 1,075 | 1,075 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,075 | -1,075 | -1,075 | -1,075 | -1,075 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,297 | 2,964 | 2,632 | 2,404 | 5,179 |
| 1. Long-term prepaid expenses |
|
|
3,146 | 2,814 | 2,482 | 2,254 | 5,028 |
| 2. Deferred income tax assets |
|
|
151 | 151 | 151 | 151 | 151 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
877,695 | 888,518 | 828,579 | 906,512 | 915,863 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
655,778 | 662,173 | 598,616 | 674,492 | 678,789 |
| I. Current liabilities |
|
|
336,923 | 348,318 | 291,067 | 375,038 | 381,613 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
257,734 | 254,220 | 217,413 | 277,341 | 258,443 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
56,196 | 77,327 | 53,005 | 71,955 | 86,764 |
| 4. Advances from customers |
|
|
675 | 4,914 | 1,421 | 1,673 | 6,202 |
| 5. Taxes and other payables to the State Budget |
|
|
3,813 | 1,251 | 334 | 621 | 651 |
| 6. Payables to employees |
|
|
5,317 | 3,696 | 9,993 | 13,050 | 17,556 |
| 7. Short-term accrued expenses |
|
|
1,071 | -2,681 | 943 | 1,020 | 3,315 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,382 | 3,543 | 1,927 | 3,927 | 3,320 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
9,735 | 6,048 | 6,030 | 5,452 | 5,361 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
318,855 | 313,855 | 307,549 | 299,454 | 297,176 |
| 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 |
|
|
318,855 | 313,855 | 307,549 | 299,454 | 297,176 |
| 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 |
|
|
221,918 | 226,345 | 229,962 | 232,020 | 237,074 |
| I. ShareHolder's equity |
|
|
221,918 | 226,345 | 229,962 | 232,020 | 237,074 |
| 1. Owner's investment capital |
|
|
133,001 | 133,001 | 133,001 | 133,001 | 133,001 |
| 2. Share capital surplus |
|
|
52,791 | 52,791 | 52,791 | 52,791 | 52,791 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
1 | 1 | 1 | 1 | 1 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
68,452 | 68,452 | 68,452 | 68,452 | 68,452 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-32,326 | -27,899 | -24,282 | -22,224 | -17,170 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
7,283 | -32,326 | -32,326 | -32,326 | -32,326 |
| - Profit after tax undistributed this period |
|
|
-39,609 | 4,427 | 8,044 | 10,102 | 15,156 |
| 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 |
|
|
877,695 | 888,518 | 828,579 | 906,512 | 915,863 |
There is no report.
|
|