|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
216,084 | 187,174 | 233,157 | 217,657 | 211,101 |
| I. Cash and cash equivalents |
|
|
60,604 | 56,427 | 79,369 | 62,137 | 79,293 |
| 1. Cash |
|
|
46,604 | 7,427 | 24,146 | 24,503 | 75,736 |
| 2. Cash equivalents |
|
|
14,000 | 49,000 | 55,223 | 37,634 | 3,558 |
| II. Short-term financial investments |
|
|
22,000 | 22,000 | 10,000 | 10,000 | 10,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
22,000 | 22,000 | 10,000 | 10,000 | 10,000 |
| III. Short-term receivables |
|
|
116,849 | 84,159 | 105,063 | 87,435 | 103,521 |
| 1. Short-term receivables of customers |
|
|
111,831 | 74,850 | 85,484 | 73,924 | 105,364 |
| 2. Prepayments to suppliers |
|
|
9,899 | 13,441 | 22,898 | 17,207 | 3,222 |
| 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 |
|
|
6,093 | 6,843 | 7,827 | 7,450 | 5,791 |
| 7. Provision for doubtful short-term receivables |
|
|
-10,975 | -10,975 | -11,146 | -11,146 | -10,856 |
| IV. Inventories |
|
|
12,343 | 20,539 | 34,147 | 54,678 | 14,021 |
| 1. Inventories |
|
|
12,719 | 20,915 | 34,523 | 55,055 | 14,397 |
| 2. Provision for decline in value of inventories |
|
|
-376 | -376 | -376 | -376 | -376 |
| V. Other current assets |
|
|
4,288 | 4,049 | 4,578 | 3,406 | 4,266 |
| 1. Short-term prepaid expenses |
|
|
4,288 | 4,049 | 3,406 | 2,699 | 4,266 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | 1,172 | 707 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
319,335 | 320,062 | 314,118 | 309,002 | 304,491 |
| 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 |
|
|
170,226 | 169,421 | 165,762 | 161,757 | 157,755 |
| 1. Tangible fixed assets |
|
|
150,661 | 149,994 | 146,472 | 142,603 | 138,739 |
| - Cost |
|
|
248,389 | 251,614 | 252,002 | 252,118 | 252,168 |
| - Accumulated depreciation |
|
|
-97,727 | -101,620 | -105,530 | -109,515 | -113,430 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
19,564 | 19,427 | 19,290 | 19,153 | 19,017 |
| - Cost |
|
|
23,567 | 23,567 | 23,567 | 23,567 | 23,567 |
| - Accumulated depreciation |
|
|
-4,003 | -4,140 | -4,277 | -4,414 | -4,551 |
| III. Real Estate Investments |
|
|
128,309 | 126,628 | 124,946 | 123,265 | 121,583 |
| - Cost |
|
|
206,497 | 206,497 | 206,497 | 206,497 | 206,497 |
| - Accumulated depreciation |
|
|
-78,188 | -79,869 | -81,551 | -83,232 | -84,914 |
| IV. Long-term assets in progress |
|
|
14,118 | 17,612 | 17,291 | 18,143 | 19,597 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
14,118 | 17,612 | 17,291 | 18,143 | 19,597 |
| IV. Long-term financial investments |
|
|
2,856 | 2,856 | 2,856 | 2,856 | 2,856 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
4,488 | 4,488 | 4,488 | 4,488 | 4,488 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,632 | -1,632 | -1,632 | -1,632 | -1,632 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
2,557 | 2,373 | 2,189 | 2,005 | 1,821 |
| 1. Long-term prepaid expenses |
|
|
1,845 | 1,667 | 1,488 | 1,309 | 1,131 |
| 2. Deferred income tax assets |
|
|
712 | 707 | 701 | 696 | 691 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
1,269 | 1,171 | 1,074 | 976 | 878 |
| TOTAL ASSETS |
|
|
535,418 | 507,236 | 547,275 | 526,658 | 515,591 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
337,174 | 304,347 | 351,968 | 323,485 | 321,678 |
| I. Current liabilities |
|
|
144,653 | 114,499 | 164,296 | 162,077 | 162,729 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
10,759 | 4,631 | 6,166 | 12,750 | 14,071 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
36,003 | 28,896 | 42,142 | 72,034 | 72,941 |
| 4. Advances from customers |
|
|
19,070 | 25,033 | 64,939 | 23,399 | 2,266 |
| 5. Taxes and other payables to the State Budget |
|
|
7,617 | 4,246 | 6,178 | 8,229 | 10,047 |
| 6. Payables to employees |
|
|
2,961 | 888 | 1,045 | 1,163 | 3,251 |
| 7. Short-term accrued expenses |
|
|
36,501 | 21,092 | 8,555 | 9,317 | 14,077 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
13,270 | 12,184 | 14,913 | 13,060 | 20,747 |
| 12. Provision for short term payables |
|
|
16,224 | 16,680 | 16,490 | 19,276 | 22,488 |
| 13. Bonus and welfare fund |
|
|
2,248 | 849 | 3,869 | 2,847 | 2,840 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
192,522 | 189,848 | 187,672 | 161,408 | 158,949 |
| 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 |
|
|
27,283 | 27,404 | 27,486 | 27,304 | 27,109 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
156,086 | 153,321 | 150,556 | 124,504 | 121,739 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
4,007 | 4,007 | 4,543 | 4,543 | 5,074 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
5,145 | 5,116 | 5,086 | 5,057 | 5,027 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
198,244 | 202,889 | 195,307 | 203,174 | 193,913 |
| I. ShareHolder's equity |
|
|
198,230 | 202,875 | 195,293 | 203,160 | 193,900 |
| 1. Owner's investment capital |
|
|
132,000 | 132,000 | 132,000 | 132,000 | 132,000 |
| 2. Share capital surplus |
|
|
9,639 | 9,639 | 9,639 | 9,639 | 9,639 |
| 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 |
|
|
34,420 | 34,420 | 34,420 | 34,420 | 34,420 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
17,028 | 21,897 | 14,397 | 22,319 | 13,307 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
12,355 | 17,277 | 657 | 14,397 | 9,119 |
| - Profit after tax undistributed this period |
|
|
4,673 | 4,620 | 13,740 | 7,922 | 4,188 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
5,143 | 4,919 | 4,837 | 4,782 | 4,534 |
| II. Funding resources and other funds |
|
|
14 | 14 | 14 | 14 | 14 |
| 1. Funding resources |
|
|
14 | 14 | 14 | 14 | 14 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
535,418 | 507,236 | 547,275 | 526,658 | 515,591 |
There is no report.
|
|