|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
171,003 | 212,073 | 195,080 | 215,437 | 173,004 |
| I. Cash and cash equivalents |
|
|
34,245 | 12,137 | 38,776 | 92,901 | 47,476 |
| 1. Cash |
|
|
34,245 | 12,137 | 38,776 | 62,901 | 17,476 |
| 2. Cash equivalents |
|
|
| | | 30,000 | 30,000 |
| II. Short-term financial investments |
|
|
745 | 745 | 776 | 776 | 745 |
| 1. Trading securities |
|
|
851 | 851 | 851 | 851 | 851 |
| 2. Provision for diminution in value of trading securities |
|
|
-106 | -106 | -75 | -75 | -106 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
69,228 | 94,243 | 94,716 | 87,520 | 77,787 |
| 1. Short-term receivables of customers |
|
|
44,746 | 61,989 | 57,570 | 52,488 | 49,216 |
| 2. Prepayments to suppliers |
|
|
882 | 1,322 | 1,194 | 1,497 | 498 |
| 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 |
|
|
23,835 | 31,168 | 36,282 | 33,866 | 29,804 |
| 7. Provision for doubtful short-term receivables |
|
|
-236 | -236 | -330 | -330 | -1,731 |
| IV. Inventories |
|
|
65,799 | 102,450 | 59,497 | 33,427 | 46,477 |
| 1. Inventories |
|
|
65,799 | 102,450 | 59,497 | 33,427 | 46,477 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
986 | 2,497 | 1,315 | 812 | 519 |
| 1. Short-term prepaid expenses |
|
|
928 | 796 | 936 | 812 | 519 |
| 2. Deductible VAT |
|
|
24 | 1,701 | 379 | | |
| 3. Taxes and the State Receivables |
|
|
34 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
172,067 | 171,343 | 168,492 | 165,985 | 164,191 |
| 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 |
|
|
120,150 | 118,127 | 117,144 | 115,961 | 116,138 |
| 1. Tangible fixed assets |
|
|
42,113 | 40,559 | 40,043 | 39,328 | 39,973 |
| - Cost |
|
|
149,058 | 149,058 | 148,167 | 149,100 | 150,590 |
| - Accumulated depreciation |
|
|
-106,945 | -108,499 | -108,123 | -109,772 | -110,618 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
78,037 | 77,569 | 77,101 | 76,633 | 76,165 |
| - Cost |
|
|
102,373 | 102,373 | 102,373 | 102,373 | 102,373 |
| - Accumulated depreciation |
|
|
-24,336 | -24,804 | -25,272 | -25,740 | -26,208 |
| III. Real Estate Investments |
|
|
5,509 | 5,387 | 5,266 | 5,144 | 5,023 |
| - Cost |
|
|
12,203 | 12,203 | 12,203 | 12,203 | 12,203 |
| - Accumulated depreciation |
|
|
-6,695 | -6,816 | -6,938 | -7,059 | -7,181 |
| IV. Long-term assets in progress |
|
|
| | 651 | 651 | 19 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 651 | 651 | 19 |
| IV. Long-term financial investments |
|
|
6,273 | 6,273 | 4,987 | 4,987 | 4,780 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
8,923 | 8,923 | 8,923 | 8,923 | 8,923 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-2,650 | -2,650 | -3,936 | -3,936 | -4,143 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
40,135 | 41,555 | 40,444 | 39,242 | 38,232 |
| 1. Long-term prepaid expenses |
|
|
39,750 | 41,179 | 40,077 | 38,884 | 37,884 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
386 | 376 | 367 | 358 | 348 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
343,071 | 383,416 | 363,572 | 381,422 | 337,194 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
148,816 | 190,044 | 175,312 | 190,442 | 143,284 |
| I. Current liabilities |
|
|
131,726 | 173,706 | 159,724 | 175,676 | 129,270 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
86,684 | 124,242 | 112,112 | 124,663 | 84,263 |
| 4. Advances from customers |
|
|
572 | 416 | 580 | 833 | 522 |
| 5. Taxes and other payables to the State Budget |
|
|
2,437 | 728 | 961 | 1,871 | 1,816 |
| 6. Payables to employees |
|
|
18,051 | 19,835 | 19,926 | 20,163 | 15,364 |
| 7. Short-term accrued expenses |
|
|
| 1,900 | | 4,200 | 1,006 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | 482 | |
| 11. Other short-term payables |
|
|
23,940 | 24,065 | 24,134 | 21,773 | 25,153 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
41 | 2,519 | 2,012 | 1,691 | 1,146 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
17,089 | 16,339 | 15,588 | 14,766 | 14,015 |
| 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 |
|
|
71 | 71 | 71 | | |
| 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 |
|
|
17,018 | 16,267 | 15,516 | 14,766 | 14,015 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
194,255 | 193,372 | 188,260 | 190,980 | 193,910 |
| I. ShareHolder's equity |
|
|
194,255 | 193,372 | 188,260 | 190,980 | 193,910 |
| 1. Owner's investment capital |
|
|
124,000 | 124,000 | 124,000 | 124,000 | 124,000 |
| 2. Share capital surplus |
|
|
27,458 | 27,458 | 27,458 | 27,458 | 27,458 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| 31,165 | 31,165 | 31,165 | 31,165 |
| 8. Investment and development funds |
|
|
30,868 | | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
11,929 | 10,749 | 5,637 | 8,357 | 11,287 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
25 | 8,703 | 1,263 | 1,263 | 1,263 |
| - Profit after tax undistributed this period |
|
|
11,905 | 2,046 | 4,374 | 7,095 | 10,024 |
| 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 |
|
|
343,071 | 383,416 | 363,572 | 381,422 | 337,194 |
There is no report.
|
|