|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
38,476 | 50,291 | 50,565 | 56,118 | 56,261 |
| I. Cash and cash equivalents |
|
|
9,632 | 24,172 | 24,640 | 26,965 | 22,225 |
| 1. Cash |
|
|
4,341 | 10,735 | 1,642 | 3,660 | 7,573 |
| 2. Cash equivalents |
|
|
5,291 | 13,437 | 22,998 | 23,305 | 14,652 |
| 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 |
|
|
11,626 | 6,681 | 6,851 | 9,463 | 11,975 |
| 1. Short-term receivables of customers |
|
|
12,906 | 8,865 | 8,035 | 10,823 | 13,470 |
| 2. Prepayments to suppliers |
|
|
833 | 828 | 917 | 1,253 | 985 |
| 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 |
|
|
5,156 | 4,256 | 5,166 | 4,655 | 4,788 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,268 | -7,268 | -7,268 | -7,268 | -7,268 |
| IV. Inventories |
|
|
15,122 | 17,275 | 17,391 | 17,956 | 20,386 |
| 1. Inventories |
|
|
16,569 | 19,150 | 19,234 | 19,799 | 22,229 |
| 2. Provision for decline in value of inventories |
|
|
-1,447 | -1,875 | -1,843 | -1,843 | -1,843 |
| V. Other current assets |
|
|
2,095 | 2,164 | 1,683 | 1,735 | 1,675 |
| 1. Short-term prepaid expenses |
|
|
238 | 415 | 273 | 362 | 297 |
| 2. Deductible VAT |
|
|
1,827 | 1,712 | 1,410 | 1,373 | 1,378 |
| 3. Taxes and the State Receivables |
|
|
| 37 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
31 | | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
102,039 | 100,747 | 99,143 | 97,569 | 96,383 |
| I. Long-term receivables |
|
|
20 | 20 | 20 | 20 | 20 |
| 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 |
|
|
20 | 20 | 20 | 20 | 20 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
82,516 | 99,591 | 98,113 | 96,633 | 95,308 |
| 1. Tangible fixed assets |
|
|
81,167 | 98,272 | 96,824 | 95,374 | 94,080 |
| - Cost |
|
|
145,760 | 164,145 | 164,187 | 164,224 | 164,409 |
| - Accumulated depreciation |
|
|
-64,592 | -65,873 | -67,363 | -68,850 | -70,329 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,348 | 1,318 | 1,288 | 1,258 | 1,229 |
| - Cost |
|
|
2,417 | 2,417 | 2,417 | 2,417 | 2,417 |
| - Accumulated depreciation |
|
|
-1,069 | -1,098 | -1,128 | -1,158 | -1,188 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
18,420 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
18,420 | | | | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
867 | 867 | 867 | 867 | 867 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-867 | -867 | -867 | -867 | -867 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,084 | 1,136 | 1,010 | 916 | 1,055 |
| 1. Long-term prepaid expenses |
|
|
1,084 | 1,136 | 1,010 | 916 | 1,055 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
140,515 | 151,038 | 149,708 | 153,687 | 152,643 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
44,223 | 53,220 | 51,662 | 54,770 | 53,117 |
| I. Current liabilities |
|
|
32,114 | 41,401 | 39,843 | 42,431 | 40,778 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
16,108 | 25,528 | 23,304 | 24,638 | 23,262 |
| 4. Advances from customers |
|
|
207 | 47 | 796 | 409 | 331 |
| 5. Taxes and other payables to the State Budget |
|
|
811 | 974 | 656 | 1,039 | 1,152 |
| 6. Payables to employees |
|
|
3,799 | 4,592 | 4,599 | 3,897 | 3,914 |
| 7. Short-term accrued expenses |
|
|
4,863 | 4,748 | 4,510 | 6,716 | 6,720 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,644 | 4,777 | 5,245 | 5,225 | 4,910 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
682 | 734 | 734 | 506 | 489 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12,109 | 11,819 | 11,819 | 12,339 | 12,339 |
| 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 |
|
|
309 | 19 | 19 | 539 | 539 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
11,800 | 11,800 | 11,800 | 11,800 | 11,800 |
| 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 |
|
|
96,292 | 97,818 | 98,046 | 98,918 | 99,526 |
| I. ShareHolder's equity |
|
|
96,292 | 97,818 | 98,046 | 98,918 | 99,526 |
| 1. Owner's investment capital |
|
|
162,500 | 162,500 | 162,500 | 162,500 | 162,500 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
279 | 279 | 279 | 279 | 279 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
3,559 | 3,559 | 3,559 | 3,559 | 3,559 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-70,045 | -68,520 | -68,292 | -67,420 | -66,812 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-71,652 | -71,652 | -68,521 | -68,521 | -68,521 |
| - Profit after tax undistributed this period |
|
|
1,607 | 3,132 | 228 | 1,101 | 1,709 |
| 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 |
|
|
140,515 | 151,038 | 149,708 | 153,687 | 152,643 |
There is no report.
|
|