|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
400,036 | 474,005 | 497,589 | 453,164 | 408,910 |
| I. Cash and cash equivalents |
|
|
31,045 | 24,834 | 16,774 | 28,903 | 19,596 |
| 1. Cash |
|
|
31,045 | 24,834 | 16,774 | 28,903 | 19,596 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
112,865 | 218,997 | 241,144 | 187,814 | 140,903 |
| 1. Short-term receivables of customers |
|
|
120,006 | 229,733 | 249,919 | 196,782 | 152,131 |
| 2. Prepayments to suppliers |
|
|
3,838 | 1,772 | 1,954 | 2,446 | 2,111 |
| 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 |
|
|
5,585 | 5,341 | 7,120 | 5,937 | 5,282 |
| 7. Provision for doubtful short-term receivables |
|
|
-16,563 | -17,849 | -17,848 | -17,351 | -18,621 |
| IV. Inventories |
|
|
234,255 | 211,865 | 219,093 | 212,463 | 222,653 |
| 1. Inventories |
|
|
236,387 | 218,124 | 228,016 | 222,408 | 232,594 |
| 2. Provision for decline in value of inventories |
|
|
-2,132 | -6,259 | -8,923 | -9,945 | -9,940 |
| V. Other current assets |
|
|
21,872 | 18,309 | 20,578 | 23,984 | 25,758 |
| 1. Short-term prepaid expenses |
|
|
1,623 | 1,493 | 893 | 2,301 | 1,830 |
| 2. Deductible VAT |
|
|
19,533 | 16,157 | 18,830 | 20,869 | 23,039 |
| 3. Taxes and the State Receivables |
|
|
716 | 660 | 855 | 814 | 889 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
52,859 | 52,249 | 61,908 | 59,834 | 59,134 |
| I. Long-term receivables |
|
|
1,952 | 1,896 | 1,514 | 873 | 914 |
| 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 |
|
|
1,952 | 1,896 | 1,514 | 873 | 914 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
32,313 | 31,570 | 30,705 | 29,570 | 28,559 |
| 1. Tangible fixed assets |
|
|
25,936 | 25,312 | 24,565 | 23,548 | 22,655 |
| - Cost |
|
|
152,832 | 152,981 | 153,308 | 153,208 | 152,927 |
| - Accumulated depreciation |
|
|
-126,896 | -127,669 | -128,743 | -129,659 | -130,271 |
| 2. Fixed assets of financial leasing |
|
|
1,553 | 1,479 | 1,404 | 1,330 | 1,256 |
| - Cost |
|
|
2,974 | 2,974 | 2,974 | 2,974 | 2,974 |
| - Accumulated depreciation |
|
|
-1,421 | -1,495 | -1,570 | -1,644 | -1,718 |
| 3. Intangible fixed assets |
|
|
4,824 | 4,780 | 4,736 | 4,692 | 4,648 |
| - Cost |
|
|
9,261 | 9,261 | 9,261 | 9,261 | 9,261 |
| - Accumulated depreciation |
|
|
-4,438 | -4,482 | -4,525 | -4,569 | -4,613 |
| III. Real Estate Investments |
|
|
307 | 294 | 255 | 199 | 204 |
| - Cost |
|
|
1,767 | 1,875 | 1,815 | 1,611 | 1,903 |
| - Accumulated depreciation |
|
|
-1,460 | -1,581 | -1,560 | -1,412 | -1,700 |
| IV. Long-term assets in progress |
|
|
4,933 | 4,874 | 4,606 | 4,874 | 4,874 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
4,933 | 4,874 | 4,606 | 4,874 | 4,874 |
| 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 |
|
|
13,355 | 13,614 | 24,828 | 24,317 | 24,584 |
| 1. Long-term prepaid expenses |
|
|
13,355 | 13,614 | 13,694 | 13,581 | 13,848 |
| 2. Deferred income tax assets |
|
|
| | 11,134 | 10,736 | 10,736 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
452,895 | 526,254 | 559,497 | 512,998 | 468,044 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
299,718 | 356,792 | 403,469 | 365,074 | 323,385 |
| I. Current liabilities |
|
|
291,268 | 348,897 | 394,935 | 357,429 | 316,365 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
131,160 | 116,210 | 147,596 | 147,624 | 105,092 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
130,981 | 184,327 | 207,303 | 172,616 | 171,860 |
| 4. Advances from customers |
|
|
1,074 | 975 | 1,167 | 375 | 231 |
| 5. Taxes and other payables to the State Budget |
|
|
5,493 | 7,587 | 6,894 | 8,487 | 4,558 |
| 6. Payables to employees |
|
|
7,434 | 8,409 | 3,531 | 5,690 | 7,245 |
| 7. Short-term accrued expenses |
|
|
488 | 8,390 | | 852 | 641 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
87 | | | 5 | |
| 11. Other short-term payables |
|
|
14,485 | 22,939 | 28,432 | 21,674 | 26,660 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
66 | 61 | 12 | 107 | 78 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,450 | 7,895 | 8,534 | 7,645 | 7,020 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | 231 | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
1,716 | 1,656 | 1,591 | 1,518 | 1,427 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
2,254 | 1,699 | 1,699 | 1,097 | 580 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
4,480 | 4,541 | 5,013 | 5,030 | 5,013 |
| 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 |
|
|
153,177 | 169,462 | 156,028 | 147,924 | 144,659 |
| I. ShareHolder's equity |
|
|
153,177 | 169,462 | 156,028 | 147,924 | 144,659 |
| 1. Owner's investment capital |
|
|
105,300 | 105,300 | 105,300 | 105,300 | 105,300 |
| 2. Share capital surplus |
|
|
783 | 783 | 783 | 783 | 783 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
14,279 | 20,076 | 12,179 | 10,585 | 12,790 |
| 8. Investment and development funds |
|
|
62,488 | 66,176 | 62,488 | 62,507 | 62,595 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-40,198 | -34,008 | -35,167 | -41,506 | -47,649 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
16,608 | 7,905 | -22,299 | -22,411 | -22,495 |
| - Profit after tax undistributed this period |
|
|
-56,805 | -41,913 | -12,868 | -19,095 | -25,154 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
10,526 | 11,135 | 10,446 | 10,255 | 10,839 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
452,895 | 526,254 | 559,497 | 512,998 | 468,044 |
There is no report.
|
|