|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
177,750 | 162,008 | 202,657 | 206,046 | 310,436 |
| I. Cash and cash equivalents |
|
|
10,329 | 4,420 | 24,210 | 18,325 | 25,719 |
| 1. Cash |
|
|
10,329 | 4,420 | 24,210 | 18,325 | 25,719 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
2,600 | 5,958 | 6,083 | 4,056 | 353 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
2,600 | 5,958 | 6,083 | 4,056 | 353 |
| III. Short-term receivables |
|
|
86,017 | 54,551 | 88,477 | 132,078 | 120,786 |
| 1. Short-term receivables of customers |
|
|
64,693 | 47,195 | 75,866 | 118,518 | 113,909 |
| 2. Prepayments to suppliers |
|
|
15,761 | 4,266 | 8,857 | 9,722 | 3,845 |
| 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 |
|
|
7,228 | 4,756 | 5,420 | 5,504 | 4,698 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,666 | -1,666 | -1,666 | -1,666 | -1,666 |
| IV. Inventories |
|
|
75,504 | 95,131 | 83,197 | 51,106 | 151,644 |
| 1. Inventories |
|
|
75,504 | 95,131 | 83,197 | 51,106 | 151,644 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
3,301 | 1,949 | 691 | 482 | 11,933 |
| 1. Short-term prepaid expenses |
|
|
2,651 | 938 | 596 | 387 | 1,981 |
| 2. Deductible VAT |
|
|
555 | 916 | | | 9,817 |
| 3. Taxes and the State Receivables |
|
|
95 | 95 | 95 | 95 | 135 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,959 | 15,136 | 12,998 | 14,605 | 14,738 |
| I. Long-term receivables |
|
|
| 1,040 | | 1,040 | 1,308 |
| 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 |
|
|
| 1,040 | | 1,040 | 1,308 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
11,476 | 11,487 | 10,693 | 12,542 | 11,984 |
| 1. Tangible fixed assets |
|
|
11,455 | 11,469 | 10,678 | 12,529 | 11,975 |
| - Cost |
|
|
114,536 | 115,471 | 115,609 | 118,297 | 118,687 |
| - Accumulated depreciation |
|
|
-103,081 | -104,002 | -104,932 | -105,768 | -106,712 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
21 | 18 | 15 | 12 | 9 |
| - Cost |
|
|
93 | 93 | 93 | 93 | 93 |
| - Accumulated depreciation |
|
|
-72 | -75 | -78 | -81 | -84 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,824 | 443 | 442 | 451 | 1,115 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,824 | 443 | 442 | 451 | 1,115 |
| IV. Long-term financial investments |
|
|
26 | 24 | 24 | 24 | 24 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,774 | 1,774 | 1,774 | 1,774 | 1,774 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,749 | -1,750 | -1,750 | -1,750 | -1,750 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,634 | 2,141 | 1,839 | 547 | 306 |
| 1. Long-term prepaid expenses |
|
|
1,634 | 2,141 | 1,839 | 547 | 306 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
192,709 | 177,144 | 215,655 | 220,651 | 325,173 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
150,055 | 133,995 | 132,067 | 134,523 | 237,789 |
| I. Current liabilities |
|
|
149,928 | 133,869 | 131,941 | 130,610 | 233,715 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
54,363 | 66,628 | 66,659 | 63,878 | 79,735 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
41,399 | 31,755 | 22,697 | 25,672 | 100,714 |
| 4. Advances from customers |
|
|
51,308 | 30,650 | 37,493 | 28,857 | 49,617 |
| 5. Taxes and other payables to the State Budget |
|
|
5 | 19 | 1,403 | 4,929 | 11 |
| 6. Payables to employees |
|
|
1,033 | 1,101 | 1,543 | 4,400 | 1,340 |
| 7. Short-term accrued expenses |
|
|
1,329 | 3,189 | 1,576 | 1,843 | 1,452 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
300 | 337 | 403 | 341 | 326 |
| 12. Provision for short term payables |
|
|
| | | 523 | 361 |
| 13. Bonus and welfare fund |
|
|
191 | 190 | 168 | 168 | 160 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
127 | 127 | 127 | 3,912 | 4,073 |
| 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 |
|
|
127 | 127 | 127 | 3,912 | 4,073 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
42,654 | 43,148 | 83,588 | 86,129 | 87,385 |
| I. ShareHolder's equity |
|
|
42,654 | 43,148 | 83,588 | 86,129 | 87,385 |
| 1. Owner's investment capital |
|
|
40,000 | 40,000 | 80,000 | 80,000 | 80,000 |
| 2. Share capital surplus |
|
|
3,800 | 3,800 | 3,680 | 3,680 | 3,680 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
16,984 | 16,984 | 16,984 | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
10,743 | 10,743 | 10,743 | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-28,874 | -28,379 | -27,819 | 2,449 | 3,705 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-29,275 | -29,275 | -28,379 | -92 | 2,449 |
| - Profit after tax undistributed this period |
|
|
401 | 896 | 560 | 2,541 | 1,256 |
| 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 |
|
|
192,709 | 177,144 | 215,655 | 220,651 | 325,173 |
There is no report.
|
|