|
|
Q4 2021 | Q4 2022 | Q2 2023 | Q4 2023 | Q2 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
58,130 | 67,781 | 92,357 | 72,942 | 85,129 |
| I. Cash and cash equivalents |
|
|
3,389 | 2,957 | 1,845 | 6,461 | 1,032 |
| 1. Cash |
|
|
3,389 | 2,957 | 1,845 | 6,461 | 1,032 |
| 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 |
|
|
41,376 | 47,493 | 66,241 | 53,629 | 61,465 |
| 1. Short-term receivables of customers |
|
|
40,767 | 46,755 | 64,964 | 51,810 | 60,115 |
| 2. Prepayments to suppliers |
|
|
| | 130 | 387 | 130 |
| 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 |
|
|
930 | 1,058 | 1,337 | 1,432 | 1,221 |
| 7. Provision for doubtful short-term receivables |
|
|
-320 | -320 | -190 | | |
| IV. Inventories |
|
|
13,030 | 17,246 | 23,865 | 12,190 | 22,281 |
| 1. Inventories |
|
|
13,030 | 17,246 | 23,865 | 12,190 | 22,281 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
334 | 87 | 405 | 661 | 351 |
| 1. Short-term prepaid expenses |
|
|
128 | 87 | 225 | 62 | 129 |
| 2. Deductible VAT |
|
|
| | 181 | | |
| 3. Taxes and the State Receivables |
|
|
206 | | | 599 | 222 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,263 | 9,295 | 8,330 | 6,266 | 5,583 |
| 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 |
|
|
11,256 | 9,282 | 8,312 | 6,248 | 5,566 |
| 1. Tangible fixed assets |
|
|
11,256 | 9,282 | 8,312 | 6,248 | 5,566 |
| - Cost |
|
|
55,165 | 52,569 | 52,569 | 52,157 | 52,157 |
| - Accumulated depreciation |
|
|
-43,909 | -43,286 | -44,256 | -45,909 | -46,591 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1 | 1 | 1 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1 | 1 | 1 | | |
| 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 |
|
|
6 | 13 | 16 | 18 | 17 |
| 1. Long-term prepaid expenses |
|
|
6 | 13 | 16 | 18 | 17 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
69,392 | 77,077 | 100,687 | 79,208 | 90,712 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
50,408 | 57,469 | 81,082 | 58,873 | 71,962 |
| I. Current liabilities |
|
|
47,145 | 56,017 | 80,505 | 58,873 | 71,909 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
10,944 | 9,623 | 22,605 | 13,222 | 25,172 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
27,400 | 37,342 | 46,814 | 31,356 | 37,406 |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
1,102 | 322 | 583 | 1,022 | 138 |
| 6. Payables to employees |
|
|
4,166 | 4,372 | 6,579 | 11,598 | 6,721 |
| 7. Short-term accrued expenses |
|
|
40 | 46 | 722 | 48 | 49 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
83 | 204 | 173 | 131 | 204 |
| 11. Other short-term payables |
|
|
2,470 | 3,883 | 1,642 | 1,050 | 814 |
| 12. Provision for short term payables |
|
|
| | 678 | | 602 |
| 13. Bonus and welfare fund |
|
|
939 | 226 | 710 | 446 | 804 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,264 | 1,452 | 577 | | 53 |
| 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 |
|
|
3,169 | 1,441 | 577 | | |
| 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 |
|
|
95 | 11 | | | 53 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
18,984 | 19,608 | 19,605 | 20,335 | 18,750 |
| I. ShareHolder's equity |
|
|
18,984 | 19,608 | 19,605 | 20,335 | 18,750 |
| 1. Owner's investment capital |
|
|
12,500 | 12,500 | 12,500 | 12,500 | 12,500 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
4,628 | 4,813 | 4,813 | 4,813 | 4,813 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
1,856 | 2,294 | 2,291 | 3,021 | 1,436 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
| - Profit after tax undistributed this period |
|
|
1,856 | 2,294 | 2,291 | 3,021 | 1,436 |
| 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 |
|
|
69,392 | 77,077 | 100,687 | 79,208 | 90,712 |
There is no report.
|
|