|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
141,181 | 128,789 | 282,047 | 181,502 | 139,846 |
| I. Cash and cash equivalents |
|
|
53,762 | 5,559 | 4,936 | 13,650 | 68,204 |
| 1. Cash |
|
|
6,662 | 2,559 | 4,936 | 4,650 | 2,204 |
| 2. Cash equivalents |
|
|
47,100 | 3,000 | | 9,000 | 66,000 |
| II. Short-term financial investments |
|
|
19,117 | 4,117 | 6,088 | 16,088 | 16,084 |
| 1. Trading securities |
|
|
4,237 | 4,237 | 4,237 | 4,237 | 4,237 |
| 2. Provision for diminution in value of trading securities |
|
|
-121 | -121 | -149 | -149 | -154 |
| 3. Investments holding until maturity |
|
|
15,000 | | 2,000 | 12,000 | 12,000 |
| III. Short-term receivables |
|
|
39,389 | 48,830 | 246,534 | 136,171 | 32,883 |
| 1. Short-term receivables of customers |
|
|
37,421 | 26,329 | 245,849 | 135,415 | 31,306 |
| 2. Prepayments to suppliers |
|
|
1,286 | 22,600 | 1,323 | 1,657 | 1,430 |
| 3. Short-term intercompany receivables |
|
|
1,912 | | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
| 1,131 | 669 | 406 | 1,138 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,230 | -1,230 | -1,308 | -1,308 | -992 |
| IV. Inventories |
|
|
27,107 | 68,051 | 22,755 | 14,576 | 21,697 |
| 1. Inventories |
|
|
39,741 | 80,685 | 43,370 | 29,691 | 35,251 |
| 2. Provision for decline in value of inventories |
|
|
-12,634 | -12,634 | -20,615 | -15,115 | -13,554 |
| V. Other current assets |
|
|
1,806 | 2,233 | 1,733 | 1,017 | 979 |
| 1. Short-term prepaid expenses |
|
|
1,806 | 2,046 | 1,733 | 993 | 979 |
| 2. Deductible VAT |
|
|
| 19 | | 10 | |
| 3. Taxes and the State Receivables |
|
|
| 168 | | 15 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,226 | 24,708 | 24,142 | 23,686 | 23,394 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
18,054 | 17,587 | 17,141 | 16,702 | 16,306 |
| 1. Tangible fixed assets |
|
|
10,177 | 9,726 | 9,296 | 8,869 | 8,477 |
| - Cost |
|
|
22,203 | 22,203 | 22,203 | 22,203 | 22,203 |
| - Accumulated depreciation |
|
|
-12,026 | -12,477 | -12,907 | -13,334 | -13,726 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
7,877 | 7,861 | 7,845 | 7,833 | 7,829 |
| - Cost |
|
|
8,165 | 8,165 | 8,165 | 8,165 | 8,165 |
| - Accumulated depreciation |
|
|
-288 | -304 | -320 | -332 | -336 |
| 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 |
|
|
6,800 | 6,800 | 6,800 | 6,800 | 6,800 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
5,450 | 5,450 | 5,450 | 5,450 | 5,450 |
| 3. Other investments in equity instruments |
|
|
1,350 | 1,350 | 1,350 | 1,350 | 1,350 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
373 | 322 | 202 | 185 | 289 |
| 1. Long-term prepaid expenses |
|
|
373 | 322 | 202 | 185 | 289 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
166,407 | 153,497 | 306,189 | 205,188 | 163,240 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
68,517 | 61,948 | 209,955 | 107,644 | 65,939 |
| I. Current liabilities |
|
|
68,517 | 61,948 | 209,955 | 107,644 | 65,939 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| 9,256 | 27,792 | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
28,334 | 15,225 | 135,790 | 61,681 | 26,235 |
| 4. Advances from customers |
|
|
565 | 3,193 | 464 | 1,421 | 1,459 |
| 5. Taxes and other payables to the State Budget |
|
|
1,801 | | 2,944 | 180 | 1,063 |
| 6. Payables to employees |
|
|
6,680 | 1,428 | 7,551 | 8,913 | 5,315 |
| 7. Short-term accrued expenses |
|
|
30,261 | 32,479 | 33,152 | 33,072 | 30,914 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
26 | 59 | 16 | 64 | 18 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
850 | 308 | 2,246 | 2,313 | 936 |
| 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 |
|
|
97,891 | 91,549 | 96,234 | 97,545 | 97,301 |
| I. ShareHolder's equity |
|
|
97,891 | 91,549 | 96,234 | 97,545 | 97,301 |
| 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-2,907 | -2,907 | -2,907 | -2,907 | -2,907 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
9,919 | 9,962 | 10,429 | 10,517 | 10,501 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
40,879 | 34,494 | 38,712 | 39,935 | 39,708 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
31,150 | 34,043 | 31,713 | 31,713 | 31,713 |
| - Profit after tax undistributed this period |
|
|
9,729 | 452 | 6,999 | 8,222 | 7,995 |
| 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 |
|
|
166,407 | 153,497 | 306,189 | 205,188 | 163,240 |
There is no report.
|
|