|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
462,172 | 429,178 | 424,273 | 423,076 | 409,191 |
| I. Cash and cash equivalents |
|
|
8,767 | 3,519 | 2,263 | 3,417 | 2,373 |
| 1. Cash |
|
|
8,767 | 3,519 | 2,263 | 3,417 | 2,373 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
129,149 | 115,524 | 100,488 | 111,855 | 121,852 |
| 1. Short-term receivables of customers |
|
|
104,036 | 89,234 | 84,747 | 93,874 | 102,606 |
| 2. Prepayments to suppliers |
|
|
9,790 | 9,567 | 10,813 | 13,139 | 13,294 |
| 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 |
|
|
75,496 | 76,904 | 65,108 | 65,023 | 66,133 |
| 7. Provision for doubtful short-term receivables |
|
|
-60,173 | -60,181 | -60,181 | -60,181 | -60,181 |
| IV. Inventories |
|
|
315,962 | 302,052 | 309,569 | 295,123 | 276,743 |
| 1. Inventories |
|
|
324,848 | 310,938 | 318,455 | 304,008 | 285,629 |
| 2. Provision for decline in value of inventories |
|
|
-8,886 | -8,886 | -8,886 | -8,886 | -8,886 |
| V. Other current assets |
|
|
8,294 | 8,083 | 11,954 | 12,681 | 8,223 |
| 1. Short-term prepaid expenses |
|
|
450 | 560 | 724 | 898 | 558 |
| 2. Deductible VAT |
|
|
7,296 | 7,196 | 11,031 | 11,585 | 7,644 |
| 3. Taxes and the State Receivables |
|
|
548 | 327 | 198 | 198 | 22 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
105,891 | 100,337 | 95,615 | 91,314 | 85,519 |
| I. Long-term receivables |
|
|
1,783 | 1,783 | 1,783 | 1,783 | 1,783 |
| 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 |
|
|
1,783 | 1,783 | 1,783 | 1,783 | 1,783 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
96,917 | 91,009 | 86,437 | 82,447 | 77,641 |
| 1. Tangible fixed assets |
|
|
92,382 | 86,557 | 82,068 | 78,161 | 73,438 |
| - Cost |
|
|
362,362 | 362,362 | 363,507 | 365,057 | 365,591 |
| - Accumulated depreciation |
|
|
-269,980 | -275,805 | -281,439 | -286,896 | -292,153 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
4,534 | 4,451 | 4,369 | 4,286 | 4,203 |
| - Cost |
|
|
9,686 | 9,686 | 9,686 | 9,686 | 9,686 |
| - Accumulated depreciation |
|
|
-5,152 | -5,235 | -5,318 | -5,400 | -5,483 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
2,133 | 2,368 | 2,368 | 2,420 | 2,133 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,133 | 2,368 | 2,368 | 2,420 | 2,133 |
| IV. Long-term financial investments |
|
|
627 | 671 | 671 | 671 | 609 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,814 | 1,814 | 1,814 | 1,814 | 1,814 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,487 | -1,443 | -1,443 | -1,443 | -1,505 |
| 5. Investments holding until maturity |
|
|
300 | 300 | 300 | 300 | 300 |
| V. Total other long-term assets |
|
|
4,432 | 4,505 | 4,356 | 3,994 | 3,354 |
| 1. Long-term prepaid expenses |
|
|
4,432 | 4,505 | 4,356 | 3,994 | 3,354 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
568,063 | 529,515 | 519,888 | 514,390 | 494,710 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
456,191 | 430,502 | 408,401 | 392,705 | 378,508 |
| I. Current liabilities |
|
|
423,469 | 397,974 | 389,036 | 360,388 | 358,991 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
181,170 | 173,249 | 160,412 | 149,003 | 159,799 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
181,279 | 161,345 | 164,974 | 154,830 | 136,807 |
| 4. Advances from customers |
|
|
43,868 | 43,015 | 38,077 | 31,983 | 40,762 |
| 5. Taxes and other payables to the State Budget |
|
|
1,782 | 1,789 | 2,838 | 2,709 | 1,802 |
| 6. Payables to employees |
|
|
3,610 | 5,788 | 8,908 | 7,674 | 6,280 |
| 7. Short-term accrued expenses |
|
|
3,162 | 3,181 | 3,203 | 3,225 | 3,097 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
8,597 | 9,607 | 10,622 | 10,962 | 10,444 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2 | 2 | 2 | 2 | 2 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
32,722 | 32,528 | 19,365 | 32,316 | 19,517 |
| 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 |
|
|
| | | 25,716 | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
26,122 | 25,928 | 12,765 | 6,600 | 12,917 |
| 7. Convertible bonds |
|
|
6,600 | 6,600 | 6,600 | | 6,600 |
| 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 |
|
|
111,872 | 99,013 | 111,487 | 121,685 | 116,202 |
| I. ShareHolder's equity |
|
|
111,872 | 99,013 | 111,487 | 121,685 | 116,202 |
| 1. Owner's investment capital |
|
|
115,000 | 115,000 | 115,000 | 115,000 | 115,000 |
| 2. Share capital surplus |
|
|
21,874 | 21,874 | 21,874 | 21,874 | 21,874 |
| 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 |
|
|
617 | 617 | 617 | 617 | 617 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-25,619 | -38,478 | -26,004 | -15,806 | -21,289 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
13,025 | -25,548 | -25,548 | -25,548 | -25,548 |
| - Profit after tax undistributed this period |
|
|
-38,644 | -12,930 | -456 | 9,742 | 4,259 |
| 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 |
|
|
568,063 | 529,515 | 519,888 | 514,390 | 494,710 |
There is no report.
|
|