|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
222,618 | 287,379 | 375,171 | 287,428 | 347,902 |
| I. Cash and cash equivalents |
|
|
2,655 | 9,384 | 7,870 | 18,156 | 4,842 |
| 1. Cash |
|
|
2,655 | 9,384 | 7,870 | 18,156 | 4,842 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
15,000 | 32,000 | 32,000 | 32,000 | 22,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
15,000 | 32,000 | 32,000 | 32,000 | 22,000 |
| III. Short-term receivables |
|
|
150,890 | 175,359 | 225,707 | 185,814 | 229,146 |
| 1. Short-term receivables of customers |
|
|
75,969 | 93,183 | 105,492 | 97,387 | 103,912 |
| 2. Prepayments to suppliers |
|
|
76,803 | 79,947 | 114,229 | 83,346 | 118,863 |
| 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 |
|
|
14,652 | 18,763 | 23,308 | 21,821 | 22,911 |
| 7. Provision for doubtful short-term receivables |
|
|
-16,534 | -16,534 | -17,322 | -16,740 | -16,540 |
| IV. Inventories |
|
|
48,427 | 65,133 | 104,090 | 45,500 | 85,802 |
| 1. Inventories |
|
|
48,427 | 65,133 | 104,090 | 45,500 | 85,802 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
5,646 | 5,504 | 5,504 | 5,958 | 6,112 |
| 1. Short-term prepaid expenses |
|
|
1,584 | 1,419 | 1,447 | 1,910 | 2,026 |
| 2. Deductible VAT |
|
|
15 | 28 | | | 39 |
| 3. Taxes and the State Receivables |
|
|
4,048 | 4,057 | 4,057 | 4,048 | 4,048 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
182,887 | 178,435 | 176,050 | 173,112 | 170,556 |
| I. Long-term receivables |
|
|
2,471 | 2,472 | 2,590 | 2,480 | 2,480 |
| 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 |
|
|
2,471 | 2,472 | 2,590 | 2,480 | 2,480 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
48,786 | 47,893 | 47,001 | 46,711 | 45,831 |
| 1. Tangible fixed assets |
|
|
47,912 | 47,087 | 46,262 | 46,029 | 45,205 |
| - Cost |
|
|
154,353 | 154,267 | 154,038 | 154,636 | 154,636 |
| - Accumulated depreciation |
|
|
-106,441 | -107,180 | -107,777 | -108,608 | -109,432 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
875 | 807 | 739 | 683 | 627 |
| - Cost |
|
|
4,141 | 4,141 | 4,141 | 4,141 | 4,141 |
| - Accumulated depreciation |
|
|
-3,266 | -3,334 | -3,402 | -3,458 | -3,514 |
| III. Real Estate Investments |
|
|
23,286 | 23,079 | 22,873 | 22,666 | 22,459 |
| - Cost |
|
|
36,742 | 36,742 | 36,742 | 36,742 | 36,742 |
| - Accumulated depreciation |
|
|
-13,456 | -13,662 | -13,869 | -14,076 | -14,282 |
| IV. Long-term assets in progress |
|
|
194 | 194 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
194 | 194 | | | |
| IV. Long-term financial investments |
|
|
85,588 | 83,525 | 83,525 | 82,630 | 82,630 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
91,547 | 91,547 | 91,547 | 91,547 | 91,547 |
| 3. Other investments in equity instruments |
|
|
11,393 | 11,079 | 11,079 | 11,079 | 11,079 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-17,351 | -19,101 | -19,101 | -19,996 | -19,996 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
22,562 | 21,271 | 20,062 | 18,625 | 17,155 |
| 1. Long-term prepaid expenses |
|
|
22,562 | 21,271 | 20,062 | 18,625 | 17,155 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
405,506 | 465,814 | 551,221 | 460,540 | 518,458 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
205,695 | 259,328 | 334,817 | 236,555 | 287,942 |
| I. Current liabilities |
|
|
171,346 | 226,583 | 302,303 | 203,293 | 254,931 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
52,273 | 50,802 | 54,679 | 52,780 | 53,684 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
23,299 | 40,838 | 86,297 | 27,418 | 54,724 |
| 4. Advances from customers |
|
|
39,979 | 46,045 | 53,695 | 30,979 | 63,704 |
| 5. Taxes and other payables to the State Budget |
|
|
1,085 | 7,325 | 13,293 | 2,741 | 588 |
| 6. Payables to employees |
|
|
5,446 | 7,382 | 9,018 | 7,907 | 1,917 |
| 7. Short-term accrued expenses |
|
|
20,775 | 34,982 | 55,216 | 49,082 | 50,051 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
12,570 | 20,019 | 10,525 | 15,858 | 10,651 |
| 11. Other short-term payables |
|
|
7,023 | 10,283 | 10,661 | 7,610 | 10,693 |
| 12. Provision for short term payables |
|
|
8,892 | 8,892 | 8,892 | 8,892 | 8,892 |
| 13. Bonus and welfare fund |
|
|
3 | 15 | 27 | 27 | 27 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
34,349 | 32,746 | 32,514 | 33,262 | 33,011 |
| 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 |
|
|
24,786 | 23,434 | 23,454 | 24,454 | 24,454 |
| 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 |
|
|
9,563 | 9,311 | 9,060 | 8,808 | 8,556 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
199,811 | 206,486 | 216,404 | 223,985 | 230,516 |
| I. ShareHolder's equity |
|
|
199,811 | 206,486 | 216,404 | 223,985 | 230,516 |
| 1. Owner's investment capital |
|
|
250,000 | 250,000 | 250,000 | 250,000 | 250,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-911 | -911 | -911 | -911 | -911 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
4,636 | 4,636 | 4,636 | 4,636 | 4,636 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-53,914 | -47,239 | -37,320 | -29,740 | -23,208 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-59,589 | -59,589 | -59,589 | -59,589 | -29,740 |
| - Profit after tax undistributed this period |
|
|
5,675 | 12,351 | 22,269 | 29,850 | 6,532 |
| 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 |
|
|
405,506 | 465,814 | 551,221 | 460,540 | 518,458 |
There is no report.
|
|