|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
84,880 | 101,082 | 95,907 | 92,495 | 88,790 |
| I. Cash and cash equivalents |
|
|
54,568 | 65,625 | 57,286 | 57,281 | 53,474 |
| 1. Cash |
|
|
13,568 | 16,625 | 10,686 | 10,181 | 11,474 |
| 2. Cash equivalents |
|
|
41,000 | 49,000 | 46,600 | 47,100 | 42,000 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
15,570 | 19,232 | 24,528 | 18,864 | 20,851 |
| 1. Short-term receivables of customers |
|
|
13,844 | 17,968 | 18,063 | 15,054 | 16,122 |
| 2. Prepayments to suppliers |
|
|
139 | 147 | 5,062 | 2,635 | 3,006 |
| 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 |
|
|
2,262 | 1,792 | 2,078 | 1,878 | 2,427 |
| 7. Provision for doubtful short-term receivables |
|
|
-676 | -676 | -676 | -704 | -704 |
| IV. Inventories |
|
|
13,671 | 14,986 | 13,253 | 14,647 | 13,819 |
| 1. Inventories |
|
|
13,671 | 14,986 | 13,253 | 14,647 | 13,819 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,071 | 1,240 | 840 | 1,704 | 646 |
| 1. Short-term prepaid expenses |
|
|
580 | 554 | 534 | | 487 |
| 2. Deductible VAT |
|
|
| 299 | | 687 | |
| 3. Taxes and the State Receivables |
|
|
491 | 387 | 306 | 1,017 | 159 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
344,396 | 350,903 | 359,211 | 378,693 | 372,891 |
| I. Long-term receivables |
|
|
147 | 421 | 421 | 421 | 421 |
| 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 |
|
|
147 | 421 | 421 | 421 | 421 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
318,373 | 313,946 | 320,157 | 342,709 | 339,264 |
| 1. Tangible fixed assets |
|
|
318,373 | 313,946 | 319,953 | 342,523 | 339,095 |
| - Cost |
|
|
849,502 | 852,253 | 869,840 | 904,434 | 913,586 |
| - Accumulated depreciation |
|
|
-531,129 | -538,307 | -549,887 | -561,911 | -574,491 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | 204 | 187 | 169 |
| - Cost |
|
|
801 | 801 | 1,010 | 1,010 | 1,010 |
| - Accumulated depreciation |
|
|
-801 | -801 | -806 | -824 | -841 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
10,101 | 20,817 | 21,804 | 15,617 | 10,957 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
10,101 | 20,817 | 21,804 | 15,617 | 10,957 |
| 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 |
|
|
15,775 | 15,720 | 16,828 | 19,946 | 22,248 |
| 1. Long-term prepaid expenses |
|
|
15,775 | 15,720 | 16,828 | 19,946 | 22,248 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
429,276 | 451,985 | 455,118 | 471,188 | 461,681 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
216,163 | 223,137 | 205,404 | 233,647 | 215,922 |
| I. Current liabilities |
|
|
81,904 | 88,878 | 71,678 | 117,539 | 100,347 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
12,312 | 8,713 | 4,127 | 17,867 | 13,031 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
12,772 | 21,349 | 16,612 | 23,157 | 18,565 |
| 4. Advances from customers |
|
|
61 | 135 | 263 | 149 | 927 |
| 5. Taxes and other payables to the State Budget |
|
|
3,168 | 4,051 | 5,076 | 3,596 | 3,417 |
| 6. Payables to employees |
|
|
6,022 | 7,996 | 11,866 | 13,833 | 7,844 |
| 7. Short-term accrued expenses |
|
|
1,096 | | 1,180 | | 1,068 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
14,839 | 17,374 | 6,051 | 18,580 | 19,170 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
31,633 | 29,259 | 26,503 | 40,357 | 36,325 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
134,259 | 134,259 | 133,725 | 116,108 | 115,575 |
| 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 |
|
|
69,805 | 69,805 | 69,272 | 69,272 | 68,738 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
64,454 | 64,454 | 64,454 | 46,837 | 46,837 |
| 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 |
|
|
213,113 | 228,848 | 249,714 | 237,541 | 245,759 |
| I. ShareHolder's equity |
|
|
182,147 | 191,903 | 206,734 | 190,574 | 198,792 |
| 1. Owner's investment capital |
|
|
124,108 | 124,108 | 124,108 | 124,108 | 124,108 |
| 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 |
|
|
15,373 | 15,373 | 15,373 | 19,875 | 19,875 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
42,665 | 52,421 | 67,252 | 46,591 | 54,809 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
34,322 | 32,460 | 32,460 | 32,460 | 46,591 |
| - Profit after tax undistributed this period |
|
|
8,344 | 19,961 | 34,792 | 14,131 | 8,218 |
| 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 |
|
|
30,967 | 36,946 | 42,981 | 46,967 | 46,967 |
| 1. Funding resources |
|
|
| 36,946 | | | |
| 2. Funding resources that form fixed assets |
|
|
30,967 | | 42,981 | 46,967 | 46,967 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
429,276 | 451,985 | 455,118 | 471,188 | 461,681 |
There is no report.
|
|