|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
250,677 | 243,770 | 42,551 | 45,875 | 47,726 |
| I. Cash and cash equivalents |
|
|
1,560 | 2,094 | 7,069 | 11,296 | 9,105 |
| 1. Cash |
|
|
922 | 1,432 | 2,175 | 6,132 | 4,604 |
| 2. Cash equivalents |
|
|
638 | 662 | 4,893 | 5,164 | 4,501 |
| 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 |
|
|
195,277 | 193,781 | 27,235 | 21,171 | 22,792 |
| 1. Short-term receivables of customers |
|
|
327,478 | 325,920 | 320,452 | 320,282 | 321,898 |
| 2. Prepayments to suppliers |
|
|
72,594 | 72,456 | 72,701 | 72,513 | 72,519 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
75,167 | 75,167 | 75,167 | 75,167 | 75,167 |
| 6. Other short-term receivables |
|
|
61,124 | 61,123 | 53,269 | 52,979 | 52,978 |
| 7. Provision for doubtful short-term receivables |
|
|
-341,086 | -340,886 | -494,354 | -499,770 | -499,770 |
| IV. Inventories |
|
|
53,831 | 47,881 | 8,238 | 11,692 | 15,027 |
| 1. Inventories |
|
|
57,338 | 56,024 | 56,206 | 59,659 | 62,995 |
| 2. Provision for decline in value of inventories |
|
|
-3,507 | -8,143 | -47,968 | -47,968 | -47,968 |
| V. Other current assets |
|
|
9 | 14 | 9 | 1,716 | 802 |
| 1. Short-term prepaid expenses |
|
|
| 4 | | 1,564 | 782 |
| 2. Deductible VAT |
|
|
| | | 137 | |
| 3. Taxes and the State Receivables |
|
|
9 | 9 | 9 | 15 | 19 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
347,565 | 339,616 | 136,059 | 132,878 | 131,288 |
| I. Long-term receivables |
|
|
1,307 | 130 | 130 | 130 | 130 |
| 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 |
|
|
1,307 | 130 | 130 | 130 | 130 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
100,790 | 94,236 | 90,718 | 87,642 | 86,104 |
| 1. Tangible fixed assets |
|
|
100,389 | 93,995 | 90,718 | 87,642 | 86,104 |
| - Cost |
|
|
181,524 | 181,524 | 202,237 | 202,237 | 202,237 |
| - Accumulated depreciation |
|
|
-81,135 | -87,529 | -111,519 | -114,595 | -116,133 |
| 2. Fixed assets of financial leasing |
|
|
401 | 240 | | | |
| - Cost |
|
|
2,499 | 2,499 | 1,377 | 1,377 | 1,377 |
| - Accumulated depreciation |
|
|
-2,098 | -2,258 | -1,377 | -1,377 | -1,377 |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
8,994 | 8,994 | 8,994 | 8,994 | 8,994 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
8,994 | 8,994 | 8,994 | 8,994 | 8,994 |
| IV. Long-term financial investments |
|
|
233,897 | 233,891 | 34,062 | 34,062 | 34,062 |
| 1. Investment in subsidiaries |
|
|
118,460 | 118,460 | | | |
| 2. Investments in associated companies, joint ventures |
|
|
201,050 | 201,050 | 1,050 | 1,050 | 1,050 |
| 3. Other investments in equity instruments |
|
|
34,881 | 34,881 | 34,881 | 34,881 | 34,881 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-120,494 | -120,500 | -1,869 | -1,869 | -1,869 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
2,577 | 2,367 | 2,156 | 2,051 | 1,998 |
| 1. Long-term prepaid expenses |
|
|
2,577 | 2,367 | 2,156 | 2,051 | 1,998 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
598,242 | 583,386 | 178,611 | 178,753 | 179,013 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
964,741 | 998,821 | 1,095,554 | 1,143,486 | 1,159,527 |
| I. Current liabilities |
|
|
964,741 | 998,821 | 1,095,554 | 1,143,486 | 1,159,527 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
340,798 | 342,662 | 339,277 | 349,832 | 346,738 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
132,167 | 130,023 | 131,332 | 136,863 | 140,091 |
| 4. Advances from customers |
|
|
49,001 | 59,936 | 58,888 | 65,101 | 63,657 |
| 5. Taxes and other payables to the State Budget |
|
|
15,086 | 13,335 | 8,724 | 2,149 | 2,170 |
| 6. Payables to employees |
|
|
1,712 | 1,713 | 2,325 | 1,285 | 1,392 |
| 7. Short-term accrued expenses |
|
|
14,986 | 14,145 | 14,246 | 14,159 | 14,099 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
408,950 | 435,035 | 538,860 | 572,230 | 589,532 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,042 | 1,971 | 1,901 | 1,866 | 1,849 |
| 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 |
|
|
-366,499 | -415,435 | -916,943 | -964,733 | -980,514 |
| I. ShareHolder's equity |
|
|
-366,499 | -415,435 | -916,943 | -964,733 | -980,514 |
| 1. Owner's investment capital |
|
|
329,936 | 329,936 | 329,936 | 329,936 | 329,936 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-560 | -560 | -560 | -560 | -560 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
72,523 | 72,523 | 72,523 | 72,523 | 72,523 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-768,398 | -817,334 | -1,318,842 | -1,366,632 | -1,382,413 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-686,255 | -768,398 | -1,249,788 | -1,318,842 | -1,318,842 |
| - Profit after tax undistributed this period |
|
|
-82,143 | -48,936 | -69,054 | -47,790 | -63,571 |
| 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 |
|
|
598,242 | 583,386 | 178,611 | 178,753 | 179,013 |
There is no report.
|
|