|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
245,696 | 221,599 | 238,529 | 209,448 | 237,669 |
 | I. Cash and cash equivalents |
|
|
15,505 | 14,222 | 12,433 | 15,401 | 24,863 |
 | 1. Cash |
|
|
15,505 | 14,222 | 9,433 | 15,401 | 24,863 |
 | 2. Cash equivalents |
|
|
| | 3,000 | | |
 | II. Short-term financial investments |
|
|
310 | 6,310 | 8,310 | 11,310 | 310 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
310 | 6,310 | 8,310 | 11,310 | 310 |
 | III. Short-term receivables |
|
|
153,387 | 118,474 | 122,703 | 97,633 | 128,256 |
 | 1. Short-term receivables of customers |
|
|
133,762 | 78,084 | 86,565 | 54,279 | 103,938 |
 | 2. Prepayments to suppliers |
|
|
8,382 | 12,199 | 9,468 | 6,713 | 5,085 |
 | 3. Short-term intercompany receivables |
|
|
| 601 | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
11,414 | 27,760 | 26,841 | 36,812 | 19,924 |
 | 7. Provision for doubtful short-term receivables |
|
|
-170 | -170 | -170 | -170 | -691 |
 | IV. Inventories |
|
|
74,628 | 81,469 | 92,984 | 83,836 | 83,015 |
 | 1. Inventories |
|
|
74,628 | 81,469 | 92,984 | 83,836 | 83,015 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,866 | 1,124 | 2,098 | 1,268 | 1,226 |
 | 1. Short-term prepaid expenses |
|
|
1,373 | 417 | 807 | 550 | 359 |
 | 2. Deductible VAT |
|
|
145 | 574 | 1,195 | 192 | 230 |
 | 3. Taxes and the State Receivables |
|
|
347 | 133 | 95 | 525 | 637 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
23,367 | 22,006 | 21,715 | 20,824 | 20,043 |
 | I. Long-term receivables |
|
|
936 | 764 | 775 | 808 | 871 |
 | 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 |
|
|
936 | 764 | 775 | 808 | 871 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
17,735 | 17,371 | 16,166 | 15,452 | 14,710 |
 | 1. Tangible fixed assets |
|
|
15,199 | 15,602 | 14,916 | 14,371 | 13,798 |
 | - Cost |
|
|
61,230 | 62,369 | 57,391 | 57,523 | 57,878 |
 | - Accumulated depreciation |
|
|
-46,030 | -46,767 | -42,475 | -43,152 | -44,079 |
 | 2. Fixed assets of financial leasing |
|
|
2,485 | 1,726 | 1,212 | 1,049 | 887 |
 | - Cost |
|
|
4,332 | 4,332 | 4,332 | 4,332 | 4,332 |
 | - Accumulated depreciation |
|
|
-1,847 | -2,607 | -3,120 | -3,283 | -3,446 |
 | 3. Intangible fixed assets |
|
|
51 | 44 | 38 | 32 | 25 |
 | - Cost |
|
|
434 | 434 | 434 | 434 | 434 |
 | - Accumulated depreciation |
|
|
-383 | -389 | -396 | -402 | -408 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
| -899 | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -899 | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
4,697 | 4,770 | 4,774 | 4,564 | 4,462 |
 | 1. Long-term prepaid expenses |
|
|
4,620 | 4,490 | 4,496 | 4,285 | 4,199 |
 | 2. Deferred income tax assets |
|
|
77 | 280 | 278 | 278 | 263 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
269,063 | 243,606 | 260,244 | 230,272 | 257,711 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
187,743 | 170,131 | 198,156 | 169,657 | 177,295 |
 | I. Current liabilities |
|
|
184,487 | 167,481 | 195,428 | 167,167 | 175,354 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
107,298 | 110,967 | 135,328 | 95,699 | 79,730 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
55,504 | 38,493 | 40,978 | 56,159 | 79,667 |
 | 4. Advances from customers |
|
|
781 | 2,495 | 2,514 | 1,018 | 408 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,667 | 3,504 | 1,229 | 648 | 3,635 |
 | 6. Payables to employees |
|
|
348 | 179 | 1,168 | 1,021 | 454 |
 | 7. Short-term accrued expenses |
|
|
3,200 | 729 | 2,776 | 1,787 | 811 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
436 | 154 | 49 | 105 | 89 |
 | 11. Other short-term payables |
|
|
9,331 | 8,767 | 9,237 | 8,607 | 8,450 |
 | 12. Provision for short term payables |
|
|
383 | | | | |
 | 13. Bonus and welfare fund |
|
|
2,538 | 2,192 | 2,148 | 2,122 | 2,111 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,256 | 2,651 | 2,728 | 2,490 | 1,941 |
 | 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 |
|
|
3,256 | 2,065 | 1,827 | 1,588 | 1,350 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | 413 | 413 | 180 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| 496 | 489 | 489 | 411 |
 | 11. Long-term unrealized revenue |
|
|
| 89 | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
81,320 | 73,474 | 62,088 | 60,615 | 80,417 |
 | I. ShareHolder's equity |
|
|
81,320 | 73,474 | 62,088 | 60,615 | 80,417 |
 | 1. Owner's investment capital |
|
|
45,347 | 45,347 | 45,347 | 45,347 | 45,347 |
 | 2. Share capital surplus |
|
|
200 | 200 | 200 | 200 | 200 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-56 | -56 | -56 | -56 | -56 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
11,226 | 11,226 | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,352 | 4,373 | 5,171 | 3,698 | 22,657 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
11,221 | 10,811 | 18,012 | 18,012 | 19,214 |
 | - Profit after tax undistributed this period |
|
|
1,131 | -6,438 | -12,841 | -14,314 | 3,443 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
12,250 | 12,384 | 11,425 | 11,425 | 12,268 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
269,063 | 243,606 | 260,244 | 230,272 | 257,711 |
There is no report.
|
|