|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
202,653 | 220,163 | 270,339 | 262,749 | 279,965 |
| I. Cash and cash equivalents |
|
|
1,204 | 932 | 121 | 728 | 9,602 |
| 1. Cash |
|
|
1,204 | 932 | 121 | 728 | 612 |
| 2. Cash equivalents |
|
|
| | | | 8,990 |
| II. Short-term financial investments |
|
|
2,300 | 2,840 | 4,300 | 10,190 | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,300 | 2,840 | 4,300 | 10,190 | |
| III. Short-term receivables |
|
|
76,254 | 90,135 | 120,615 | 92,952 | 102,348 |
| 1. Short-term receivables of customers |
|
|
66,687 | 79,840 | 114,028 | 76,151 | 75,968 |
| 2. Prepayments to suppliers |
|
|
4,736 | 4,691 | 2,666 | 4,761 | 5,640 |
| 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 |
|
|
5,502 | 6,275 | 4,592 | 13,830 | 23,709 |
| 7. Provision for doubtful short-term receivables |
|
|
-671 | -671 | -671 | -1,790 | -2,970 |
| IV. Inventories |
|
|
116,311 | 120,741 | 137,694 | 157,500 | 166,635 |
| 1. Inventories |
|
|
116,311 | 120,741 | 137,694 | 157,500 | 166,635 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
6,584 | 5,516 | 7,609 | 1,378 | 1,381 |
| 1. Short-term prepaid expenses |
|
|
1,934 | 1,638 | 3,282 | 1,378 | 1,193 |
| 2. Deductible VAT |
|
|
4,650 | 3,878 | 4,327 | | 187 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
75,560 | 77,277 | 83,909 | 91,747 | 91,777 |
| I. Long-term receivables |
|
|
226 | 473 | 473 | 473 | 473 |
| 1. Long-term customer's receivables |
|
|
226 | 473 | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| | 473 | 473 | 473 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
31,331 | 30,071 | 28,961 | 59,878 | 58,216 |
| 1. Tangible fixed assets |
|
|
27,481 | 26,303 | 25,275 | 56,273 | 54,693 |
| - Cost |
|
|
94,590 | 94,813 | 95,188 | 128,148 | 128,148 |
| - Accumulated depreciation |
|
|
-67,109 | -68,510 | -69,913 | -71,875 | -73,455 |
| 2. Fixed assets of financial leasing |
|
|
3,487 | 3,419 | 3,350 | 3,282 | 3,214 |
| - Cost |
|
|
4,103 | 4,103 | 4,103 | 4,103 | 4,103 |
| - Accumulated depreciation |
|
|
-615 | -684 | -752 | -821 | -889 |
| 3. Intangible fixed assets |
|
|
363 | 349 | 336 | 322 | 309 |
| - Cost |
|
|
430 | 430 | 430 | 430 | 430 |
| - Accumulated depreciation |
|
|
-67 | -81 | -94 | -108 | -121 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
35,043 | 37,378 | 44,408 | 19,959 | 21,967 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
35,043 | 37,378 | 44,408 | 19,959 | 21,967 |
| IV. Long-term financial investments |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
8,960 | 9,355 | 10,067 | 11,437 | 11,122 |
| 1. Long-term prepaid expenses |
|
|
8,960 | 9,355 | 10,067 | 11,437 | 11,122 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
278,212 | 297,441 | 354,248 | 354,496 | 371,742 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
190,930 | 208,585 | 263,541 | 263,063 | 282,490 |
| I. Current liabilities |
|
|
168,754 | 184,238 | 240,843 | 242,013 | 261,058 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
107,610 | 133,850 | 161,571 | 160,875 | 197,884 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
35,442 | 24,521 | 55,581 | 61,730 | 36,513 |
| 4. Advances from customers |
|
|
13,279 | 11,822 | 10,282 | 9,413 | 16,835 |
| 5. Taxes and other payables to the State Budget |
|
|
551 | 1,000 | 1,916 | 2,768 | 1,663 |
| 6. Payables to employees |
|
|
1,002 | 1,131 | 1,276 | 1,521 | 1,137 |
| 7. Short-term accrued expenses |
|
|
2,923 | 3,710 | 3,885 | 2,509 | 1,162 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
7,937 | 8,193 | 6,320 | 3,184 | 5,852 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
11 | 11 | 11 | 11 | 11 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
22,176 | 24,347 | 22,699 | 21,050 | 21,432 |
| 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 |
|
|
22,176 | 24,347 | 22,699 | 21,050 | 21,432 |
| 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 |
|
|
87,282 | 88,856 | 90,707 | 91,433 | 89,252 |
| I. ShareHolder's equity |
|
|
87,282 | 88,856 | 90,707 | 91,433 | 89,252 |
| 1. Owner's investment capital |
|
|
79,000 | 79,000 | 79,000 | 79,000 | 79,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
28 | 28 | 28 | 28 | 28 |
| 11. After tax undistributed profit |
|
|
8,254 | 9,828 | 11,679 | 12,405 | 10,224 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,845 | 6,845 | 6,845 | 2,824 | 9,460 |
| - Profit after tax undistributed this period |
|
|
1,409 | 2,983 | 4,834 | 9,581 | 764 |
| 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 |
|
|
278,212 | 297,441 | 354,248 | 354,496 | 371,742 |
There is no report.
|
|