|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
328,690 | 342,781 | 333,331 | 333,391 | 433,144 |
| I. Cash and cash equivalents |
|
|
27,552 | 47,443 | 22,618 | 47,215 | 38,964 |
| 1. Cash |
|
|
6,552 | 35,443 | 12,618 | 24,215 | 22,964 |
| 2. Cash equivalents |
|
|
21,000 | 12,000 | 10,000 | 23,000 | 16,000 |
| II. Short-term financial investments |
|
|
| | 4,500 | | 3,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 4,500 | | 3,000 |
| III. Short-term receivables |
|
|
217,252 | 181,897 | 215,559 | 216,606 | 247,390 |
| 1. Short-term receivables of customers |
|
|
75,653 | 57,836 | 23,833 | 29,509 | 50,479 |
| 2. Prepayments to suppliers |
|
|
24,504 | 12,201 | 6,436 | 9,604 | 27,514 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
95,000 | 95,000 | 175,000 | 155,000 | 155,000 |
| 6. Other short-term receivables |
|
|
23,622 | 18,375 | 11,821 | 24,024 | 15,801 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,527 | -1,515 | -1,531 | -1,531 | -1,403 |
| IV. Inventories |
|
|
78,112 | 108,056 | 84,130 | 68,204 | 142,324 |
| 1. Inventories |
|
|
85,426 | 113,584 | 89,658 | 73,617 | 147,737 |
| 2. Provision for decline in value of inventories |
|
|
-7,314 | -5,528 | -5,528 | -5,413 | -5,413 |
| V. Other current assets |
|
|
5,774 | 5,385 | 6,523 | 1,366 | 1,466 |
| 1. Short-term prepaid expenses |
|
|
1,689 | 1,299 | 2,240 | 1,323 | 1,466 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
4,085 | 4,085 | 4,283 | 43 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
197,074 | 204,423 | 214,243 | 212,676 | 212,158 |
| 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 |
|
|
85,657 | 84,269 | 100,695 | 105,951 | 102,873 |
| 1. Tangible fixed assets |
|
|
39,615 | 38,453 | 54,195 | 59,312 | 56,645 |
| - Cost |
|
|
168,035 | 166,890 | 185,412 | 192,048 | 192,261 |
| - Accumulated depreciation |
|
|
-128,420 | -128,436 | -131,217 | -132,736 | -135,617 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
46,042 | 45,816 | 46,500 | 46,639 | 46,228 |
| - Cost |
|
|
55,043 | 55,043 | 55,993 | 56,522 | 56,522 |
| - Accumulated depreciation |
|
|
-9,001 | -9,227 | -9,493 | -9,883 | -10,294 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
6,334 | 14,423 | 7,769 | 833 | 3,754 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
6,334 | 14,423 | 7,769 | 833 | 3,754 |
| IV. Long-term financial investments |
|
|
99,000 | 99,000 | 99,000 | 99,000 | 99,000 |
| 1. Investment in subsidiaries |
|
|
3,350 | 3,350 | 3,350 | 3,350 | 3,350 |
| 2. Investments in associated companies, joint ventures |
|
|
99,000 | 99,000 | 99,000 | 99,000 | 99,000 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,350 | -3,350 | -3,350 | -3,350 | -3,350 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
6,084 | 6,730 | 6,779 | 6,892 | 6,531 |
| 1. Long-term prepaid expenses |
|
|
2,085 | 2,121 | 2,007 | 2,060 | 1,893 |
| 2. Deferred income tax assets |
|
|
3,213 | 3,823 | 3,986 | 4,045 | 3,851 |
| 3. Other long-term assets |
|
|
786 | 786 | 786 | 786 | 786 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
525,764 | 547,203 | 547,574 | 546,067 | 645,302 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
141,599 | 190,008 | 183,160 | 156,869 | 249,249 |
| I. Current liabilities |
|
|
141,599 | 190,008 | 183,160 | 156,869 | 249,249 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| 4,476 | 27,313 | | 94,689 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
23,310 | 21,967 | 9,127 | 26,925 | 31,458 |
| 4. Advances from customers |
|
|
1,393 | 1,056 | 1,274 | 445 | 1,345 |
| 5. Taxes and other payables to the State Budget |
|
|
1,629 | 6,425 | 8,628 | 11,559 | 887 |
| 6. Payables to employees |
|
|
16 | 9 | 131 | 662 | 1,612 |
| 7. Short-term accrued expenses |
|
|
11,504 | 11,670 | 12,366 | 14,453 | 15,548 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
675 | | 225 | | |
| 11. Other short-term payables |
|
|
102,684 | 140,539 | 123,498 | 102,781 | 103,711 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
388 | 3,866 | 596 | 45 | |
| 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 |
|
|
384,165 | 357,195 | 364,414 | 389,198 | 396,053 |
| I. ShareHolder's equity |
|
|
384,165 | 357,195 | 364,414 | 389,198 | 396,053 |
| 1. Owner's investment capital |
|
|
149,924 | 149,924 | 149,924 | 149,924 | 149,924 |
| 2. Share capital surplus |
|
|
8,520 | 8,520 | 8,520 | 8,520 | 8,520 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-116,848 | -116,848 | -116,848 | -116,848 | -116,848 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
128,677 | | | | |
| 8. Investment and development funds |
|
|
| 134,250 | 134,250 | 134,250 | 134,250 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
213,891 | 181,348 | 188,567 | 213,351 | 220,206 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
208,927 | 158,645 | 158,645 | 157,518 | 213,351 |
| - Profit after tax undistributed this period |
|
|
4,964 | 22,704 | 29,922 | 55,833 | 6,855 |
| 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 |
|
|
525,764 | 547,203 | 547,574 | 546,067 | 645,302 |
There is no report.
|
|