|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
132,417 | 126,974 | 111,017 | 161,973 | 131,395 |
| I. Cash and cash equivalents |
|
|
11,237 | 19,612 | 8,258 | 19,635 | 39,344 |
| 1. Cash |
|
|
11,237 | 9,612 | 3,258 | 11,635 | 13,344 |
| 2. Cash equivalents |
|
|
| 10,000 | 5,000 | 8,000 | 26,000 |
| II. Short-term financial investments |
|
|
20,238 | 10,750 | 12,250 | 6,250 | 12,700 |
| 1. Trading securities |
|
|
750 | 750 | 750 | 750 | 750 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
19,488 | 10,000 | 11,500 | 5,500 | 11,950 |
| III. Short-term receivables |
|
|
42,447 | 43,965 | 30,137 | 52,892 | 32,495 |
| 1. Short-term receivables of customers |
|
|
38,707 | 37,598 | 25,898 | 46,822 | 26,317 |
| 2. Prepayments to suppliers |
|
|
763 | 1,713 | 840 | 1,678 | 3,715 |
| 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 |
|
|
3,732 | 5,272 | 4,461 | 5,454 | 3,524 |
| 7. Provision for doubtful short-term receivables |
|
|
-755 | -619 | -1,062 | -1,062 | -1,062 |
| IV. Inventories |
|
|
52,756 | 48,180 | 54,235 | 78,186 | 42,490 |
| 1. Inventories |
|
|
53,833 | 49,256 | 55,311 | 79,262 | 42,490 |
| 2. Provision for decline in value of inventories |
|
|
-1,076 | -1,076 | -1,076 | -1,076 | |
| V. Other current assets |
|
|
5,739 | 4,468 | 6,137 | 5,011 | 4,366 |
| 1. Short-term prepaid expenses |
|
|
5,605 | 4,057 | 6,137 | 4,558 | 4,366 |
| 2. Deductible VAT |
|
|
| 411 | | | |
| 3. Taxes and the State Receivables |
|
|
134 | | | 453 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
31,721 | 31,126 | 30,120 | 30,820 | 30,029 |
| I. Long-term receivables |
|
|
5,172 | 5,172 | 5,172 | 5,601 | 5,601 |
| 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 |
|
|
5,172 | 5,172 | 5,172 | 5,601 | 5,601 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
19,447 | 18,938 | 18,803 | 18,529 | 18,153 |
| 1. Tangible fixed assets |
|
|
18,140 | 17,761 | 17,407 | 17,293 | 16,944 |
| - Cost |
|
|
35,119 | 35,119 | 35,119 | 35,351 | 35,351 |
| - Accumulated depreciation |
|
|
-16,980 | -17,358 | -17,712 | -18,058 | -18,408 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,308 | 1,177 | 1,396 | 1,236 | 1,210 |
| - Cost |
|
|
2,221 | 2,221 | 2,581 | 2,581 | 2,717 |
| - Accumulated depreciation |
|
|
-913 | -1,044 | -1,184 | -1,345 | -1,507 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
82 | 226 | 82 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
82 | 226 | 82 | | |
| 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 |
|
|
7,020 | 6,790 | 6,063 | 6,691 | 6,275 |
| 1. Long-term prepaid expenses |
|
|
7,020 | 6,790 | 6,063 | 6,691 | 6,275 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
164,138 | 158,100 | 141,137 | 192,793 | 161,424 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
92,384 | 83,954 | 72,201 | 119,661 | 83,396 |
| I. Current liabilities |
|
|
92,384 | 83,954 | 72,201 | 119,661 | 83,396 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
49,057 | 54,761 | 40,566 | 80,983 | 43,505 |
| 4. Advances from customers |
|
|
1,538 | 1,312 | 704 | 1,803 | 709 |
| 5. Taxes and other payables to the State Budget |
|
|
3,708 | 368 | 2,021 | 2,702 | 2,374 |
| 6. Payables to employees |
|
|
26,197 | 18,658 | 23,343 | 28,541 | 30,905 |
| 7. Short-term accrued expenses |
|
|
407 | 66 | | | 273 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,703 | 8,156 | 2,326 | 2,605 | 2,984 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,774 | 634 | 3,241 | 3,027 | 2,647 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
71,754 | 74,147 | 68,936 | 73,132 | 78,027 |
| I. ShareHolder's equity |
|
|
71,754 | 74,147 | 68,936 | 73,132 | 78,027 |
| 1. Owner's investment capital |
|
|
39,779 | 39,779 | 39,779 | 39,779 | 39,779 |
| 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 |
|
|
19,467 | 19,467 | 24,022 | 24,022 | 24,022 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,507 | 14,900 | 5,135 | 9,331 | 14,226 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | 14,226 |
| - Profit after tax undistributed this period |
|
|
12,507 | 14,900 | 5,135 | 9,331 | |
| 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 |
|
|
164,138 | 158,100 | 141,137 | 192,793 | 161,424 |
There is no report.
|
|