|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
203,220 | 245,696 | 221,599 | 238,529 | 209,448 |
| I. Cash and cash equivalents |
|
|
2,944 | 15,505 | 14,222 | 12,433 | 15,401 |
| 1. Cash |
|
|
2,944 | 15,505 | 14,222 | 9,433 | 15,401 |
| 2. Cash equivalents |
|
|
| | | 3,000 | |
| II. Short-term financial investments |
|
|
310 | 310 | 6,310 | 8,310 | 11,310 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
310 | 310 | 6,310 | 8,310 | 11,310 |
| III. Short-term receivables |
|
|
100,457 | 153,387 | 118,474 | 122,703 | 97,633 |
| 1. Short-term receivables of customers |
|
|
64,925 | 133,762 | 78,084 | 86,565 | 54,279 |
| 2. Prepayments to suppliers |
|
|
9,426 | 8,382 | 12,199 | 9,468 | 6,713 |
| 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 |
|
|
26,277 | 11,414 | 27,760 | 26,841 | 36,812 |
| 7. Provision for doubtful short-term receivables |
|
|
-170 | -170 | -170 | -170 | -170 |
| IV. Inventories |
|
|
97,284 | 74,628 | 81,469 | 92,984 | 83,836 |
| 1. Inventories |
|
|
97,284 | 74,628 | 81,469 | 92,984 | 83,836 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
2,225 | 1,866 | 1,124 | 2,098 | 1,268 |
| 1. Short-term prepaid expenses |
|
|
366 | 1,373 | 417 | 807 | 550 |
| 2. Deductible VAT |
|
|
1,800 | 145 | 574 | 1,195 | 192 |
| 3. Taxes and the State Receivables |
|
|
58 | 347 | 133 | 95 | 525 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
24,905 | 23,367 | 22,006 | 21,715 | 20,824 |
| I. Long-term receivables |
|
|
816 | 936 | 764 | 775 | 808 |
| 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 |
|
|
816 | 936 | 764 | 775 | 808 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
19,128 | 17,735 | 17,371 | 16,166 | 15,452 |
| 1. Tangible fixed assets |
|
|
15,818 | 15,199 | 15,602 | 14,916 | 14,371 |
| - Cost |
|
|
61,230 | 61,230 | 62,369 | 57,391 | 57,523 |
| - Accumulated depreciation |
|
|
-45,411 | -46,030 | -46,767 | -42,475 | -43,152 |
| 2. Fixed assets of financial leasing |
|
|
3,253 | 2,485 | 1,726 | 1,212 | 1,049 |
| - Cost |
|
|
4,332 | 4,332 | 4,332 | 4,332 | 4,332 |
| - Accumulated depreciation |
|
|
-1,080 | -1,847 | -2,607 | -3,120 | -3,283 |
| 3. Intangible fixed assets |
|
|
57 | 51 | 44 | 38 | 32 |
| - Cost |
|
|
434 | 434 | 434 | 434 | 434 |
| - Accumulated depreciation |
|
|
-377 | -383 | -389 | -396 | -402 |
| 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 |
|
|
4,961 | 4,697 | 4,770 | 4,774 | 4,564 |
| 1. Long-term prepaid expenses |
|
|
4,885 | 4,620 | 4,490 | 4,496 | 4,285 |
| 2. Deferred income tax assets |
|
|
77 | 77 | 280 | 278 | 278 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
228,125 | 269,063 | 243,606 | 260,244 | 230,272 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
163,571 | 187,743 | 170,131 | 198,156 | 169,657 |
| I. Current liabilities |
|
|
160,924 | 184,487 | 167,481 | 195,428 | 167,167 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
96,090 | 107,298 | 110,967 | 135,328 | 95,699 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
42,545 | 55,504 | 38,493 | 40,978 | 56,159 |
| 4. Advances from customers |
|
|
3,395 | 781 | 2,495 | 2,514 | 1,018 |
| 5. Taxes and other payables to the State Budget |
|
|
2,032 | 4,667 | 3,504 | 1,229 | 648 |
| 6. Payables to employees |
|
|
1,016 | 348 | 179 | 1,168 | 1,021 |
| 7. Short-term accrued expenses |
|
|
2,021 | 3,200 | 729 | 2,776 | 1,787 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
525 | 436 | 154 | 49 | 105 |
| 11. Other short-term payables |
|
|
10,370 | 9,331 | 8,767 | 9,237 | 8,607 |
| 12. Provision for short term payables |
|
|
383 | 383 | | | |
| 13. Bonus and welfare fund |
|
|
2,548 | 2,538 | 2,192 | 2,148 | 2,122 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,647 | 3,256 | 2,651 | 2,728 | 2,490 |
| 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 |
|
|
2,541 | 3,256 | 2,065 | 1,827 | 1,588 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | 413 | 413 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | 496 | 489 | 489 |
| 11. Long-term unrealized revenue |
|
|
105 | | 89 | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
64,555 | 81,320 | 73,474 | 62,088 | 60,615 |
| I. ShareHolder's equity |
|
|
64,555 | 81,320 | 73,474 | 62,088 | 60,615 |
| 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 | 11,226 | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-3,911 | 12,352 | 4,373 | 5,171 | 3,698 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
11,277 | 11,221 | 10,811 | 18,012 | 18,012 |
| - Profit after tax undistributed this period |
|
|
-15,187 | 1,131 | -6,438 | -12,841 | -14,314 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
11,747 | 12,250 | 12,384 | 11,425 | 11,425 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
228,125 | 269,063 | 243,606 | 260,244 | 230,272 |
There is no report.
|
|