|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
364,683 | 332,965 | 405,058 | 417,345 | 380,018 |
| I. Cash and cash equivalents |
|
|
32,883 | 24,208 | 44,845 | 57,301 | 52,204 |
| 1. Cash |
|
|
31,383 | 21,201 | 39,838 | 53,294 | 49,204 |
| 2. Cash equivalents |
|
|
1,500 | 3,007 | 5,007 | 4,007 | 3,000 |
| II. Short-term financial investments |
|
|
6,404 | 6,404 | 6,404 | 6,404 | 6,404 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
6,404 | 6,404 | 6,404 | 6,404 | 6,404 |
| III. Short-term receivables |
|
|
81,998 | 80,792 | 82,479 | 102,914 | 81,747 |
| 1. Short-term receivables of customers |
|
|
60,461 | 65,976 | 68,195 | 74,593 | 65,303 |
| 2. Prepayments to suppliers |
|
|
11,621 | 8,601 | 9,567 | 12,382 | 9,304 |
| 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 |
|
|
12,415 | 8,368 | 6,757 | 17,895 | 9,047 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,499 | -2,153 | -2,041 | -1,955 | -1,907 |
| IV. Inventories |
|
|
242,159 | 220,764 | 267,447 | 249,580 | 238,994 |
| 1. Inventories |
|
|
242,159 | 220,764 | 267,447 | 249,580 | 238,994 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,240 | 797 | 3,883 | 1,146 | 669 |
| 1. Short-term prepaid expenses |
|
|
682 | 669 | 593 | 354 | 504 |
| 2. Deductible VAT |
|
|
414 | 128 | 3,162 | 651 | 37 |
| 3. Taxes and the State Receivables |
|
|
143 | | 128 | 140 | 128 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
108,218 | 114,860 | 115,514 | 113,327 | 114,375 |
| I. Long-term receivables |
|
|
3,333 | 5,882 | 6,977 | 5,397 | 5,459 |
| 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 |
|
|
3,333 | 5,882 | 6,977 | 5,397 | 5,459 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
81,218 | 81,735 | 82,126 | 82,242 | 84,743 |
| 1. Tangible fixed assets |
|
|
45,896 | 46,434 | 46,846 | 46,983 | 49,505 |
| - Cost |
|
|
154,254 | 155,347 | 157,781 | 159,520 | 164,152 |
| - Accumulated depreciation |
|
|
-108,358 | -108,912 | -110,934 | -112,537 | -114,647 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
35,322 | 35,301 | 35,280 | 35,259 | 35,238 |
| - Cost |
|
|
37,149 | 37,149 | 37,149 | 37,149 | 37,149 |
| - Accumulated depreciation |
|
|
-1,827 | -1,848 | -1,869 | -1,890 | -1,911 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,095 | 1,205 | 1,095 | 1,492 | 1,300 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,095 | 1,205 | 1,095 | 1,492 | 1,300 |
| IV. Long-term financial investments |
|
|
4,857 | 5,232 | 4,893 | 4,551 | 4,617 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | 8,500 | |
| 3. Other investments in equity instruments |
|
|
8,500 | 8,500 | 8,500 | | 8,500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,643 | -3,267 | -3,607 | -3,949 | -3,882 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
17,716 | 20,806 | 20,423 | 19,646 | 18,255 |
| 1. Long-term prepaid expenses |
|
|
17,716 | 20,611 | 20,232 | 19,224 | 17,850 |
| 2. Deferred income tax assets |
|
|
| 195 | 191 | 422 | 405 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
472,901 | 447,825 | 520,572 | 530,672 | 494,393 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
218,479 | 210,486 | 279,752 | 285,726 | 246,663 |
| I. Current liabilities |
|
|
218,029 | 209,063 | 278,348 | 283,465 | 244,344 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
134,133 | 123,684 | 190,784 | 206,543 | 179,226 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
66,884 | 55,725 | 55,980 | 51,634 | 43,887 |
| 4. Advances from customers |
|
|
792 | 915 | 1,766 | 102 | 361 |
| 5. Taxes and other payables to the State Budget |
|
|
2,443 | 3,232 | 3,363 | 2,996 | 3,105 |
| 6. Payables to employees |
|
|
3,692 | 4,355 | 7,789 | 7,635 | 4,070 |
| 7. Short-term accrued expenses |
|
|
1,084 | 2,258 | 248 | 4,967 | 4,095 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
712 | 708 | | 678 | 689 |
| 11. Other short-term payables |
|
|
4,982 | 13,378 | 703 | 4,203 | 4,822 |
| 12. Provision for short term payables |
|
|
| | 12,964 | | 158 |
| 13. Bonus and welfare fund |
|
|
3,307 | 4,808 | | 4,708 | 3,930 |
| 14. Price stabilization fund |
|
|
| | 4,751 | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
450 | 1,423 | 1,404 | 2,261 | 2,319 |
| 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 |
|
|
450 | 450 | 450 | 150 | 450 |
| 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 |
|
|
| 973 | 954 | 2,111 | 1,869 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
254,422 | 237,339 | 240,820 | 244,946 | 247,730 |
| I. ShareHolder's equity |
|
|
254,422 | 237,339 | 240,820 | 244,946 | 247,730 |
| 1. Owner's investment capital |
|
|
181,559 | 181,559 | 181,559 | 181,559 | 181,559 |
| 2. Share capital surplus |
|
|
1,579 | 1,579 | 1,579 | 1,579 | 1,579 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
1,638 | 1,638 | 1,638 | 1,638 | 1,638 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
30,962 | 32,099 | 32,099 | 32,099 | 32,099 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
31,259 | 13,355 | 17,017 | 21,863 | 25,167 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
26,558 | 5,100 | 5,100 | 5,100 | 21,762 |
| - Profit after tax undistributed this period |
|
|
4,701 | 8,256 | 11,918 | 16,763 | 3,405 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
7,425 | 7,109 | 6,928 | 6,208 | 5,689 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
472,901 | 447,825 | 520,572 | 530,672 | 494,393 |
There is no report.
|
|