|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
81,013 | 120,990 | 175,408 | 235,035 | 110,957 |
| I. Cash and cash equivalents |
|
|
2,106 | 2,954 | 13,173 | 62,609 | 3,290 |
| 1. Cash |
|
|
2,106 | 2,954 | 10,473 | 62,609 | 3,290 |
| 2. Cash equivalents |
|
|
| | 2,700 | | |
| II. Short-term financial investments |
|
|
144 | 144 | 144 | 129 | 129 |
| 1. Trading securities |
|
|
144 | 144 | 144 | 144 | 144 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | -15 | -15 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
34,812 | 42,389 | 54,688 | 110,303 | 57,822 |
| 1. Short-term receivables of customers |
|
|
30,804 | 39,525 | 48,297 | 106,901 | 54,053 |
| 2. Prepayments to suppliers |
|
|
386 | 840 | 2,071 | 184 | 918 |
| 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 |
|
|
3,623 | 2,024 | 4,320 | 3,218 | 2,850 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
42,409 | 71,977 | 101,600 | 61,261 | 48,750 |
| 1. Inventories |
|
|
42,549 | 72,116 | 101,740 | 61,400 | 48,889 |
| 2. Provision for decline in value of inventories |
|
|
-140 | -140 | -140 | -140 | -140 |
| V. Other current assets |
|
|
1,542 | 3,526 | 5,803 | 733 | 966 |
| 1. Short-term prepaid expenses |
|
|
476 | 569 | 285 | 221 | 455 |
| 2. Deductible VAT |
|
|
554 | 2,446 | 5,006 | | |
| 3. Taxes and the State Receivables |
|
|
512 | 512 | 512 | 512 | 512 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,038 | 22,039 | 22,226 | 23,784 | 22,673 |
| I. Long-term receivables |
|
|
530 | 828 | | | |
| 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 |
|
|
530 | 828 | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
13,274 | 20,697 | 21,783 | 22,997 | 22,418 |
| 1. Tangible fixed assets |
|
|
11,036 | 18,464 | 19,555 | 20,774 | 20,200 |
| - Cost |
|
|
86,281 | 94,250 | 95,914 | 97,767 | 97,767 |
| - Accumulated depreciation |
|
|
-75,245 | -75,786 | -76,359 | -76,993 | -77,567 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,238 | 2,233 | 2,228 | 2,223 | 2,218 |
| - Cost |
|
|
2,425 | 2,425 | 2,425 | 2,425 | 2,425 |
| - Accumulated depreciation |
|
|
-187 | -192 | -197 | -203 | -208 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
7,929 | | 22 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
7,929 | | 22 | | |
| 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 |
|
|
304 | 514 | 420 | 787 | 255 |
| 1. Long-term prepaid expenses |
|
|
304 | 514 | 420 | 787 | 255 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
103,051 | 143,030 | 197,634 | 258,818 | 133,630 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
45,547 | 83,420 | 136,586 | 191,076 | 69,216 |
| I. Current liabilities |
|
|
45,547 | 83,420 | 136,586 | 191,076 | 69,216 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
17,977 | 26,855 | 35,923 | 84,469 | 45,156 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
19,321 | 47,044 | 75,875 | 98,282 | 15,679 |
| 4. Advances from customers |
|
|
4,593 | 7,969 | 21,931 | 835 | 2,025 |
| 5. Taxes and other payables to the State Budget |
|
|
1,155 | | 389 | 1,605 | 1,413 |
| 6. Payables to employees |
|
|
| | 1,063 | 2,415 | 1,296 |
| 7. Short-term accrued expenses |
|
|
2,496 | 1,547 | 1,397 | 1,907 | 2,089 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4 | 4 | 8 | 4 | 225 |
| 12. Provision for short term payables |
|
|
| | | 1,559 | 1,331 |
| 13. Bonus and welfare fund |
|
|
1 | 1 | 1 | 1 | 1 |
| 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 |
|
|
57,504 | 59,610 | 61,048 | 67,742 | 64,414 |
| I. ShareHolder's equity |
|
|
57,504 | 59,610 | 61,048 | 67,742 | 64,414 |
| 1. Owner's investment capital |
|
|
55,010 | 55,010 | 55,010 | 55,010 | 55,010 |
| 2. Share capital surplus |
|
|
10,128 | 10,128 | 10,128 | 10,128 | 10,128 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
16,979 | 19,402 | 19,402 | 19,402 | 19,402 |
| 5. Treasury shares |
|
|
-6,168 | -6,168 | -6,168 | -6,168 | -6,168 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
2,423 | | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-20,868 | -18,762 | -17,324 | -10,630 | -13,958 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-20,248 | -20,248 | -18,762 | -18,762 | -18,762 |
| - Profit after tax undistributed this period |
|
|
-620 | 1,486 | 1,438 | 8,132 | 4,804 |
| 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 |
|
|
103,051 | 143,030 | 197,634 | 258,818 | 133,630 |
There is no report.
|
|