|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
706,574 | 506,547 | 375,985 | 489,364 | 593,686 |
| I. Cash and cash equivalents |
|
|
21,738 | 19,914 | 7,624 | 138,777 | 162,102 |
| 1. Cash |
|
|
21,738 | 19,914 | 7,624 | 122,277 | 162,102 |
| 2. Cash equivalents |
|
|
| | | 16,500 | |
| II. Short-term financial investments |
|
|
23,000 | | | 17,400 | 43,100 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
23,000 | | | 17,400 | 43,100 |
| III. Short-term receivables |
|
|
38,218 | 31,224 | 33,200 | 39,359 | 65,531 |
| 1. Short-term receivables of customers |
|
|
29,675 | 19,845 | 23,757 | 37,682 | 57,268 |
| 2. Prepayments to suppliers |
|
|
504 | 2,114 | 1,864 | 1,264 | 1,157 |
| 3. Short-term intercompany receivables |
|
|
332 | 947 | | | 932 |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
7,708 | 8,319 | 7,580 | 1,263 | 7,025 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | -850 | -850 |
| IV. Inventories |
|
|
585,315 | 436,442 | 319,980 | 287,258 | 308,720 |
| 1. Inventories |
|
|
585,854 | 436,981 | 319,980 | 287,258 | 308,720 |
| 2. Provision for decline in value of inventories |
|
|
-539 | -539 | | | |
| V. Other current assets |
|
|
38,303 | 18,968 | 15,181 | 6,571 | 14,234 |
| 1. Short-term prepaid expenses |
|
|
4,569 | 2,106 | 3,248 | 3,011 | 2,086 |
| 2. Deductible VAT |
|
|
33,699 | 16,830 | 11,906 | 3,545 | 12,132 |
| 3. Taxes and the State Receivables |
|
|
35 | 32 | 26 | 15 | 16 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
319,236 | 311,976 | 307,172 | 300,466 | 295,877 |
| 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 |
|
|
310,881 | 303,918 | 227,633 | 222,258 | 217,498 |
| 1. Tangible fixed assets |
|
|
310,739 | 303,788 | 227,514 | 222,150 | 217,401 |
| - Cost |
|
|
675,983 | 676,223 | 592,511 | 592,928 | 593,927 |
| - Accumulated depreciation |
|
|
-365,243 | -372,435 | -364,997 | -370,778 | -376,526 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
142 | 130 | 119 | 108 | 97 |
| - Cost |
|
|
547 | 547 | 547 | 547 | 547 |
| - Accumulated depreciation |
|
|
-406 | -417 | -428 | -439 | -450 |
| III. Real Estate Investments |
|
|
| | 69,405 | 68,568 | 67,730 |
| - Cost |
|
|
| | 83,750 | 83,750 | 83,750 |
| - Accumulated depreciation |
|
|
| | -14,345 | -15,183 | -16,020 |
| IV. Long-term assets in progress |
|
|
711 | 486 | 471 | 471 | 330 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
711 | 486 | 471 | 471 | 330 |
| 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 |
|
|
7,644 | 7,571 | 9,663 | 9,169 | 10,319 |
| 1. Long-term prepaid expenses |
|
|
7,644 | 7,571 | 9,663 | 9,169 | 10,319 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,025,810 | 818,523 | 683,156 | 789,830 | 889,564 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
508,264 | 315,247 | 179,705 | 264,876 | 353,411 |
| I. Current liabilities |
|
|
503,238 | 310,221 | 174,679 | 259,850 | 348,385 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
371,277 | 179,540 | 77,163 | 154,040 | 244,011 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
40,977 | 33,154 | 25,839 | 39,067 | 30,834 |
| 4. Advances from customers |
|
|
23,254 | 32,344 | 29,281 | 25,080 | 21,517 |
| 5. Taxes and other payables to the State Budget |
|
|
1,189 | 2,180 | 3,745 | 3,702 | 6,864 |
| 6. Payables to employees |
|
|
6,287 | 7,749 | 4,203 | 7,132 | 7,963 |
| 7. Short-term accrued expenses |
|
|
671 | 242 | 153 | 210 | 20 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
38,640 | 34,068 | 10,207 | 6,934 | 13,518 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
20,943 | 20,944 | 24,087 | 23,686 | 23,657 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,026 | 5,026 | 5,026 | 5,026 | 5,026 |
| 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 |
|
|
5,026 | 5,026 | 5,026 | 5,026 | 5,026 |
| 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 |
|
|
517,546 | 503,276 | 503,451 | 524,954 | 536,153 |
| I. ShareHolder's equity |
|
|
517,546 | 503,276 | 503,451 | 524,954 | 536,153 |
| 1. Owner's investment capital |
|
|
468,814 | 468,814 | 468,814 | 468,814 | 468,814 |
| 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 |
|
|
36,447 | 36,447 | 36,447 | 36,447 | 36,447 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
25,538 | 25,538 | 22,175 | 22,175 | 22,175 |
| 11. After tax undistributed profit |
|
|
-13,253 | -27,524 | -23,985 | -2,482 | 8,717 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-6,911 | -18,241 | -34,624 | -34,807 | -2,666 |
| - Profit after tax undistributed this period |
|
|
-6,343 | -9,283 | 10,639 | 32,324 | 11,383 |
| 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 |
|
|
1,025,810 | 818,523 | 683,156 | 789,830 | 889,564 |
There is no report.
|
|