|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
103,293 | 109,458 | 104,894 | 103,058 | 150,547 |
| I. Cash and cash equivalents |
|
|
37,018 | 32,185 | 28,724 | 28,467 | 30,393 |
| 1. Cash |
|
|
31,518 | 31,185 | 27,224 | 27,467 | 29,393 |
| 2. Cash equivalents |
|
|
5,500 | 1,000 | 1,500 | 1,000 | 1,000 |
| II. Short-term financial investments |
|
|
13,200 | | | 8,200 | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
13,200 | | | 8,200 | |
| III. Short-term receivables |
|
|
44,441 | 69,260 | 66,642 | 59,298 | 80,762 |
| 1. Short-term receivables of customers |
|
|
32,874 | 28,888 | 32,033 | 36,797 | 63,851 |
| 2. Prepayments to suppliers |
|
|
4,250 | 12,724 | 14,727 | 4,414 | 5,262 |
| 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 |
|
|
15,024 | 35,272 | 27,506 | 25,712 | 19,158 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,708 | -7,624 | -7,624 | -7,624 | -7,509 |
| IV. Inventories |
|
|
7,363 | 6,817 | 7,940 | 5,618 | 38,013 |
| 1. Inventories |
|
|
7,464 | 6,918 | 8,040 | 5,719 | 38,114 |
| 2. Provision for decline in value of inventories |
|
|
-101 | -101 | -101 | -101 | -101 |
| V. Other current assets |
|
|
1,270 | 1,195 | 1,588 | 1,475 | 1,379 |
| 1. Short-term prepaid expenses |
|
|
1,191 | 1,094 | 1,323 | 1,302 | 1,348 |
| 2. Deductible VAT |
|
|
49 | 57 | 246 | 135 | 17 |
| 3. Taxes and the State Receivables |
|
|
30 | 44 | 19 | 38 | 13 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
48,757 | 49,430 | 51,180 | 49,165 | 48,569 |
| I. Long-term receivables |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
| 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 |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
27,069 | 27,590 | 31,967 | 30,183 | 29,723 |
| 1. Tangible fixed assets |
|
|
18,866 | 19,387 | 23,763 | 21,979 | 21,520 |
| - Cost |
|
|
88,192 | 90,199 | 97,362 | 97,362 | 98,672 |
| - Accumulated depreciation |
|
|
-69,326 | -70,812 | -73,598 | -75,383 | -77,152 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
8,203 | 8,203 | 8,203 | 8,203 | 8,203 |
| - Cost |
|
|
8,203 | 8,203 | 8,203 | 8,203 | 8,203 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
14,010 | 14,010 | 14,017 | 14,017 | 14,017 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
24,188 | 24,188 | 24,188 | 24,188 | 24,188 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-10,179 | -10,179 | -10,172 | -10,172 | -10,172 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
5,678 | 5,830 | 3,196 | 2,966 | 2,829 |
| 1. Long-term prepaid expenses |
|
|
5,053 | 5,205 | 2,571 | 2,340 | 2,093 |
| 2. Deferred income tax assets |
|
|
625 | 625 | 625 | 625 | 737 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
152,050 | 158,888 | 156,073 | 152,223 | 199,116 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
72,888 | 79,319 | 80,524 | 76,191 | 121,980 |
| I. Current liabilities |
|
|
72,888 | 79,319 | 78,348 | 72,562 | 113,180 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,400 | 6,365 | 3,825 | | 3,466 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
14,637 | 11,962 | 18,164 | 17,578 | 43,832 |
| 4. Advances from customers |
|
|
1,957 | 2,366 | 10,641 | 4,041 | 6,996 |
| 5. Taxes and other payables to the State Budget |
|
|
11,794 | 7,490 | 4,980 | 7,821 | 10,174 |
| 6. Payables to employees |
|
|
5,703 | 2,672 | 1,127 | 1,100 | 4,496 |
| 7. Short-term accrued expenses |
|
|
5,535 | 3,860 | 4,652 | 5,851 | 4,988 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
4,289 | 3,543 | 1,643 | 728 | 6,414 |
| 11. Other short-term payables |
|
|
27,235 | 40,867 | 32,208 | 34,386 | 30,975 |
| 12. Provision for short term payables |
|
|
| | 519 | 567 | 1,380 |
| 13. Bonus and welfare fund |
|
|
339 | 192 | 590 | 490 | 458 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | 2,176 | 3,628 | 8,800 |
| 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 |
|
|
| | 2,100 | 3,600 | 8,800 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | 76 | 28 | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
79,162 | 79,569 | 75,550 | 76,032 | 77,136 |
| I. ShareHolder's equity |
|
|
79,162 | 79,569 | 75,550 | 76,032 | 77,136 |
| 1. Owner's investment capital |
|
|
40,500 | 40,500 | 40,500 | 40,500 | 40,500 |
| 2. Share capital surplus |
|
|
20,355 | 20,355 | 20,355 | 20,355 | 20,355 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| 5. Treasury shares |
|
|
-574 | -574 | -574 | -574 | -574 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
8,643 | 8,643 | 8,643 | 8,643 | 8,643 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
7,238 | 7,645 | 3,626 | 4,108 | 5,212 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,768 | 7,240 | 2,430 | 2,430 | 2,430 |
| - Profit after tax undistributed this period |
|
|
2,470 | 405 | 1,196 | 1,679 | 2,783 |
| 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 |
|
|
152,050 | 158,888 | 156,073 | 152,223 | 199,116 |
There is no report.
|
|