|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
42,724 | 61,948 | 74,681 | 68,687 | 61,755 |
| I. Cash and cash equivalents |
|
|
7,537 | 9,229 | 7,953 | 11,887 | 5,242 |
| 1. Cash |
|
|
2,819 | 4,457 | 1,339 | 1,938 | 367 |
| 2. Cash equivalents |
|
|
4,718 | 4,772 | 6,613 | 9,950 | 4,875 |
| II. Short-term financial investments |
|
|
1,382 | 1,748 | 1,632 | 972 | 3,100 |
| 1. Trading securities |
|
|
2,224 | 2,224 | 2,224 | 2,224 | 2,224 |
| 2. Provision for diminution in value of trading securities |
|
|
-842 | -477 | -593 | -1,252 | -1,325 |
| 3. Investments holding until maturity |
|
|
| | | | 2,200 |
| III. Short-term receivables |
|
|
26,054 | 35,775 | 45,173 | 43,336 | 35,040 |
| 1. Short-term receivables of customers |
|
|
22,758 | 28,141 | 32,434 | 37,320 | 30,652 |
| 2. Prepayments to suppliers |
|
|
1,392 | 5,231 | 11,216 | 5,034 | 2,233 |
| 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 |
|
|
2,039 | 2,982 | 2,102 | 1,917 | 3,331 |
| 7. Provision for doubtful short-term receivables |
|
|
-135 | -579 | -579 | -936 | -1,176 |
| IV. Inventories |
|
|
6,762 | 13,984 | 18,557 | 12,199 | 17,302 |
| 1. Inventories |
|
|
6,762 | 13,984 | 18,557 | 12,199 | 17,302 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
989 | 1,213 | 1,367 | 294 | 1,071 |
| 1. Short-term prepaid expenses |
|
|
869 | 639 | 696 | 109 | 218 |
| 2. Deductible VAT |
|
|
65 | 520 | 621 | 146 | 815 |
| 3. Taxes and the State Receivables |
|
|
55 | 54 | 50 | 39 | 38 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,815 | 10,730 | 10,190 | 10,181 | 9,904 |
| I. Long-term receivables |
|
|
2 | 246 | 243 | 243 | 243 |
| 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 |
|
|
2 | 246 | 243 | 243 | 243 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
9,069 | 9,128 | 9,653 | 9,675 | 9,430 |
| 1. Tangible fixed assets |
|
|
9,069 | 9,128 | 9,653 | 9,675 | 9,430 |
| - Cost |
|
|
17,905 | 17,956 | 18,740 | 19,024 | 19,059 |
| - Accumulated depreciation |
|
|
-8,836 | -8,828 | -9,086 | -9,349 | -9,629 |
| 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 |
|
|
| 662 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 662 | | | |
| IV. Long-term financial investments |
|
|
333 | 333 | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
333 | 333 | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
409 | 361 | 293 | 262 | 231 |
| 1. Long-term prepaid expenses |
|
|
409 | 361 | 293 | 262 | 231 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
52,538 | 72,678 | 84,870 | 78,868 | 71,659 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
39,686 | 60,455 | 72,619 | 69,051 | 63,430 |
| I. Current liabilities |
|
|
37,955 | 58,321 | 70,371 | 67,560 | 62,055 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
16,173 | 30,598 | 36,907 | 30,820 | 30,264 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
13,012 | 15,617 | 16,870 | 22,645 | 17,088 |
| 4. Advances from customers |
|
|
1,510 | 3,604 | 5,333 | 1,456 | 6,764 |
| 5. Taxes and other payables to the State Budget |
|
|
183 | 183 | 202 | 37 | 251 |
| 6. Payables to employees |
|
|
1,040 | 2,571 | 3,037 | 4,124 | 2,112 |
| 7. Short-term accrued expenses |
|
|
1,596 | 2,069 | 3,986 | 4,302 | 1,477 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,156 | 2,717 | 3,095 | 3,356 | 3,495 |
| 12. Provision for short term payables |
|
|
341 | 138 | 138 | 41 | 41 |
| 13. Bonus and welfare fund |
|
|
945 | 824 | 802 | 779 | 564 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,731 | 2,134 | 2,247 | 1,491 | 1,375 |
| 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 |
|
|
729 | 1,065 | 1,065 | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
1,001 | 1,069 | 1,182 | 1,491 | 1,375 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
12,852 | 12,224 | 12,252 | 9,817 | 8,228 |
| I. ShareHolder's equity |
|
|
12,852 | 12,224 | 12,252 | 9,817 | 8,228 |
| 1. Owner's investment capital |
|
|
10,280 | 10,280 | 10,280 | 10,280 | 10,280 |
| 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 |
|
|
3,917 | 3,917 | 3,917 | 3,917 | 3,917 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
343 | 343 | 343 | 343 | 343 |
| 11. After tax undistributed profit |
|
|
-1,687 | -2,316 | -2,288 | -4,723 | -6,311 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,184 | -1,184 | -1,184 | -1,184 | -5,103 |
| - Profit after tax undistributed this period |
|
|
-503 | -1,132 | -1,104 | -3,539 | -1,208 |
| 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 |
|
|
52,538 | 72,678 | 84,870 | 78,868 | 71,659 |
There is no report.
|
|