|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
57,792 | 167,894 | 218,993 | 161,094 | 156,412 |
| I. Cash and cash equivalents |
|
|
10,095 | 8,632 | 7,544 | 4,250 | 15,780 |
| 1. Cash |
|
|
10,095 | 8,632 | 7,544 | 4,250 | 15,780 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| 16,471 | 16,471 | 16,813 | 16,813 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 16,471 | 16,471 | 16,813 | 16,813 |
| III. Short-term receivables |
|
|
15,350 | 30,210 | 98,348 | 34,691 | 28,620 |
| 1. Short-term receivables of customers |
|
|
48,800 | 54,280 | 88,189 | 65,624 | 21,633 |
| 2. Prepayments to suppliers |
|
|
1,640 | 10,612 | 8,425 | 8,463 | 10,464 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
2,555 | 3,155 | 3,155 | 3,155 | 665 |
| 6. Other short-term receivables |
|
|
76,580 | 77,322 | 141,859 | 78,243 | 47,289 |
| 7. Provision for doubtful short-term receivables |
|
|
-114,225 | -115,160 | -143,281 | -120,795 | -51,431 |
| IV. Inventories |
|
|
24,976 | 103,988 | 88,827 | 95,554 | 86,700 |
| 1. Inventories |
|
|
60,619 | 141,868 | 127,230 | 133,744 | 86,886 |
| 2. Provision for decline in value of inventories |
|
|
-35,643 | -37,880 | -38,403 | -38,189 | -185 |
| V. Other current assets |
|
|
7,370 | 8,593 | 7,803 | 9,786 | 8,497 |
| 1. Short-term prepaid expenses |
|
|
499 | 1,201 | 932 | 1,827 | 2,274 |
| 2. Deductible VAT |
|
|
3,939 | 4,451 | 3,901 | 5,018 | 3,282 |
| 3. Taxes and the State Receivables |
|
|
2,932 | 2,942 | 2,970 | 2,942 | 2,942 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
241,922 | 301,111 | 115,728 | 195,469 | 156,695 |
| I. Long-term receivables |
|
|
668 | 1,331 | 1,300 | 41,019 | 1,236 |
| 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 |
|
|
7,268 | 7,931 | 7,900 | 75,447 | 7,836 |
| 6. Provision for doubtful long-term receivables |
|
|
-6,600 | -6,600 | -6,600 | -34,427 | -6,600 |
| II. Fixed assets |
|
|
73,243 | 157,008 | 92,176 | 91,940 | 97,690 |
| 1. Tangible fixed assets |
|
|
6,595 | 30,333 | 24,796 | 25,157 | 31,498 |
| - Cost |
|
|
7,902 | 36,974 | 31,369 | 32,537 | 44,635 |
| - Accumulated depreciation |
|
|
-1,307 | -6,641 | -6,574 | -7,380 | -13,137 |
| 2. Fixed assets of financial leasing |
|
|
7,234 | 6,717 | 6,200 | 5,684 | 5,167 |
| - Cost |
|
|
10,334 | 10,334 | 10,334 | 10,334 | 10,334 |
| - Accumulated depreciation |
|
|
-3,100 | -3,617 | -4,134 | -4,650 | -5,167 |
| 3. Intangible fixed assets |
|
|
59,414 | 119,959 | 61,180 | 61,100 | 61,025 |
| - Cost |
|
|
60,445 | 121,498 | 61,666 | 61,666 | 61,666 |
| - Accumulated depreciation |
|
|
-1,031 | -1,539 | -486 | -566 | -641 |
| III. Real Estate Investments |
|
|
78,390 | 78,390 | | | |
| - Cost |
|
|
78,390 | 78,390 | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
356 | 356 | 356 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
356 | 356 | 356 | | |
| IV. Long-term financial investments |
|
|
75,112 | 28,942 | -9,640 | 31,029 | 26,365 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
71,938 | 25,768 | 25,811 | 25,867 | 26,423 |
| 3. Other investments in equity instruments |
|
|
9,795 | 9,795 | 9,795 | 9,795 | 9,795 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-6,621 | -6,621 | -45,246 | -4,634 | -9,854 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
12,076 | 12,093 | 11,939 | 11,884 | 11,758 |
| 1. Long-term prepaid expenses |
|
|
12,076 | 12,093 | 11,939 | 11,884 | 11,758 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
2,076 | 22,989 | 19,597 | 19,597 | 19,646 |
| TOTAL ASSETS |
|
|
299,714 | 469,005 | 334,721 | 356,564 | 313,107 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
138,886 | 262,337 | 247,667 | 250,632 | 136,118 |
| I. Current liabilities |
|
|
120,753 | 243,614 | 229,046 | 223,679 | 114,923 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
37,976 | 127,150 | 116,005 | 125,270 | 92,400 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
72,938 | 84,413 | 85,323 | 81,498 | 14,523 |
| 4. Advances from customers |
|
|
1 | 16,481 | 13,306 | 119 | 319 |
| 5. Taxes and other payables to the State Budget |
|
|
296 | 255 | 257 | 1,118 | 919 |
| 6. Payables to employees |
|
|
678 | 1,688 | 1,480 | 284 | 373 |
| 7. Short-term accrued expenses |
|
|
4,399 | 4,105 | 3,812 | 9,525 | 397 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
826 | 767 | 708 | 649 | 590 |
| 11. Other short-term payables |
|
|
2,308 | 7,423 | 6,823 | 3,886 | 4,072 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,331 | 1,331 | 1,331 | 1,331 | 1,331 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
18,134 | 18,723 | 18,621 | 26,953 | 21,195 |
| 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 |
|
|
3,111 | 3,246 | 3,246 | 3,353 | 3,327 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
3,500 | 3,150 | 2,800 | 2,450 | 2,100 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
11,523 | 12,327 | 12,576 | 21,150 | 15,768 |
| 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 |
|
|
160,827 | 206,668 | 87,054 | 105,932 | 176,989 |
| I. ShareHolder's equity |
|
|
160,827 | 206,668 | 87,054 | 105,932 | 176,989 |
| 1. Owner's investment capital |
|
|
273,000 | 273,000 | 273,000 | 273,000 | 273,000 |
| 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 |
|
|
2,889 | 2,889 | 2,889 | 2,889 | 2,889 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-112,452 | -112,598 | -122,370 | -173,959 | -173,334 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-96,906 | -96,906 | -112,598 | -160,988 | -160,988 |
| - Profit after tax undistributed this period |
|
|
-15,547 | -15,692 | -9,772 | -12,971 | -12,346 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
-2,609 | 43,377 | -66,465 | 4,002 | 74,434 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
299,714 | 469,005 | 334,721 | 356,564 | 313,107 |
There is no report.
|
|