|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
67,425 | 57,888 | 38,476 | 50,291 | 50,565 |
| I. Cash and cash equivalents |
|
|
34,597 | 20,215 | 9,632 | 24,172 | 24,640 |
| 1. Cash |
|
|
24,332 | 14,725 | 4,341 | 10,735 | 1,642 |
| 2. Cash equivalents |
|
|
10,265 | 5,490 | 5,291 | 13,437 | 22,998 |
| 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 |
|
|
9,998 | 13,802 | 11,626 | 6,681 | 6,851 |
| 1. Short-term receivables of customers |
|
|
6,344 | 7,480 | 12,906 | 8,865 | 8,035 |
| 2. Prepayments to suppliers |
|
|
6,151 | 8,911 | 833 | 828 | 917 |
| 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 |
|
|
4,771 | 4,679 | 5,156 | 4,256 | 5,166 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,268 | -7,268 | -7,268 | -7,268 | -7,268 |
| IV. Inventories |
|
|
21,436 | 22,418 | 15,122 | 17,275 | 17,391 |
| 1. Inventories |
|
|
22,883 | 23,865 | 16,569 | 19,150 | 19,234 |
| 2. Provision for decline in value of inventories |
|
|
-1,447 | -1,447 | -1,447 | -1,875 | -1,843 |
| V. Other current assets |
|
|
1,395 | 1,454 | 2,095 | 2,164 | 1,683 |
| 1. Short-term prepaid expenses |
|
|
298 | 313 | 238 | 415 | 273 |
| 2. Deductible VAT |
|
|
1,097 | 1,141 | 1,827 | 1,712 | 1,410 |
| 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 |
|
|
89,998 | 88,923 | 102,039 | 100,747 | 99,143 |
| 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 |
|
|
84,996 | 83,826 | 82,516 | 99,591 | 98,113 |
| 1. Tangible fixed assets |
|
|
83,582 | 82,448 | 81,167 | 98,272 | 96,824 |
| - Cost |
|
|
145,598 | 145,760 | 145,760 | 164,145 | 164,187 |
| - Accumulated depreciation |
|
|
-62,016 | -63,312 | -64,592 | -65,873 | -67,363 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,414 | 1,378 | 1,348 | 1,318 | 1,288 |
| - Cost |
|
|
2,417 | 2,417 | 2,417 | 2,417 | 2,417 |
| - Accumulated depreciation |
|
|
-1,003 | -1,039 | -1,069 | -1,098 | -1,128 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
4,014 | 4,164 | 18,420 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
4,014 | 4,164 | 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 |
|
|
969 | 913 | 1,084 | 1,136 | 1,010 |
| 1. Long-term prepaid expenses |
|
|
969 | 913 | 1,084 | 1,136 | 1,010 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
157,424 | 146,811 | 140,515 | 151,038 | 149,708 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
62,151 | 51,052 | 44,223 | 53,220 | 51,662 |
| I. Current liabilities |
|
|
51,752 | 40,653 | 32,114 | 41,401 | 39,843 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
19,994 | 24,516 | 16,108 | 25,528 | 23,304 |
| 4. Advances from customers |
|
|
16,861 | 60 | 207 | 47 | 796 |
| 5. Taxes and other payables to the State Budget |
|
|
1,924 | 1,821 | 811 | 974 | 656 |
| 6. Payables to employees |
|
|
3,401 | 3,776 | 3,799 | 4,592 | 4,599 |
| 7. Short-term accrued expenses |
|
|
3,411 | 4,101 | 4,863 | 4,748 | 4,510 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,444 | 5,681 | 5,644 | 4,777 | 5,245 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
717 | 698 | 682 | 734 | 734 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
10,399 | 10,399 | 12,109 | 11,819 | 11,819 |
| 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 |
|
|
599 | 599 | 309 | 19 | 19 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
9,800 | 9,800 | 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 |
|
|
95,273 | 95,759 | 96,292 | 97,818 | 98,046 |
| I. ShareHolder's equity |
|
|
95,273 | 95,759 | 96,292 | 97,818 | 98,046 |
| 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 |
|
|
-71,065 | -70,579 | -70,045 | -68,520 | -68,292 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-71,652 | -71,652 | -71,652 | -71,652 | -68,521 |
| - Profit after tax undistributed this period |
|
|
587 | 1,073 | 1,607 | 3,132 | 228 |
| 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 |
|
|
157,424 | 146,811 | 140,515 | 151,038 | 149,708 |
There is no report.
|
|