|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
683,853 | 689,067 | 636,992 | 678,081 | 645,375 |
| I. Cash and cash equivalents |
|
|
9,380 | 20,648 | 18,335 | 12,006 | 9,054 |
| 1. Cash |
|
|
9,380 | 20,648 | 18,335 | 12,006 | 9,054 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
65,051 | 61,051 | 61,130 | 63,340 | 64,897 |
| 1. Trading securities |
|
|
39,493 | 39,493 | 39,493 | 39,493 | 39,493 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
25,557 | 21,557 | 21,637 | 23,847 | 25,404 |
| III. Short-term receivables |
|
|
241,033 | 248,197 | 217,970 | 245,238 | 197,108 |
| 1. Short-term receivables of customers |
|
|
154,146 | 172,046 | 173,371 | 195,453 | 171,330 |
| 2. Prepayments to suppliers |
|
|
20,541 | 20,980 | 25,549 | 19,415 | 12,181 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
15,000 | 20,000 | | | 2,000 |
| 6. Other short-term receivables |
|
|
53,562 | 36,972 | 20,851 | 32,313 | 13,540 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,216 | -1,801 | -1,801 | -1,943 | -1,943 |
| IV. Inventories |
|
|
362,196 | 355,921 | 333,813 | 354,172 | 369,820 |
| 1. Inventories |
|
|
367,228 | 360,339 | 337,596 | 359,711 | 373,585 |
| 2. Provision for decline in value of inventories |
|
|
-5,032 | -4,418 | -3,783 | -5,539 | -3,765 |
| V. Other current assets |
|
|
6,193 | 3,250 | 5,744 | 3,325 | 4,496 |
| 1. Short-term prepaid expenses |
|
|
2,167 | 1,617 | 4,347 | 2,279 | 2,508 |
| 2. Deductible VAT |
|
|
4,025 | 1,633 | 1,347 | 1,046 | 1,987 |
| 3. Taxes and the State Receivables |
|
|
| | 50 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
154,784 | 167,123 | 246,772 | 254,906 | 257,284 |
| I. Long-term receivables |
|
|
2,869 | 3,081 | 3,122 | 5,962 | 6,536 |
| 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 |
|
|
2,869 | 3,081 | 3,122 | 5,962 | 6,536 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
64,363 | 66,252 | 117,545 | 129,194 | 133,388 |
| 1. Tangible fixed assets |
|
|
53,288 | 52,515 | 87,711 | 97,734 | 99,011 |
| - Cost |
|
|
129,263 | 130,156 | 172,348 | 184,283 | 188,147 |
| - Accumulated depreciation |
|
|
-75,975 | -77,640 | -84,638 | -86,550 | -89,135 |
| 2. Fixed assets of financial leasing |
|
|
6,723 | 6,348 | 22,649 | 24,478 | 27,593 |
| - Cost |
|
|
9,378 | 9,513 | 26,442 | 27,337 | 31,460 |
| - Accumulated depreciation |
|
|
-2,655 | -3,165 | -3,794 | -2,859 | -3,867 |
| 3. Intangible fixed assets |
|
|
4,352 | 7,388 | 7,186 | 6,983 | 6,784 |
| - Cost |
|
|
6,760 | 9,845 | 8,550 | 8,550 | 8,550 |
| - Accumulated depreciation |
|
|
-2,408 | -2,457 | -1,365 | -1,568 | -1,767 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
53 | 53 | 53 | 53 | 53 |
| - Accumulated depreciation |
|
|
-53 | -53 | -53 | -53 | -53 |
| IV. Long-term assets in progress |
|
|
7,412 | 8,276 | 8,951 | 771 | 1,073 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
7,412 | 8,276 | 8,951 | 771 | 1,073 |
| IV. Long-term financial investments |
|
|
27,530 | 39,671 | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
27,530 | 39,671 | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
51,624 | 48,941 | 71,184 | 83,738 | 82,030 |
| 1. Long-term prepaid expenses |
|
|
39,874 | 37,979 | 59,726 | 70,629 | 68,610 |
| 2. Deferred income tax assets |
|
|
11,750 | 10,950 | 11,445 | 13,109 | 13,420 |
| 3. Other long-term assets |
|
|
| 12 | 12 | | |
| VI. Goodwills |
|
|
985 | 903 | 45,970 | 35,241 | 34,257 |
| TOTAL ASSETS |
|
|
838,636 | 856,191 | 883,764 | 932,987 | 902,659 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
597,932 | 609,028 | 622,958 | 647,515 | 640,758 |
| I. Current liabilities |
|
|
582,843 | 597,304 | 574,027 | 610,527 | 605,211 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
457,072 | 464,748 | 487,398 | 509,313 | 513,387 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
77,037 | 84,331 | 60,504 | 67,350 | 62,500 |
| 4. Advances from customers |
|
|
1,770 | 1,490 | 1,226 | 2,943 | 764 |
| 5. Taxes and other payables to the State Budget |
|
|
11,376 | 11,347 | 5,275 | 8,021 | 9,138 |
| 6. Payables to employees |
|
|
16,432 | 23,343 | 9,192 | 13,091 | 11,525 |
| 7. Short-term accrued expenses |
|
|
15,428 | 8,862 | 3,211 | 3,152 | 2,085 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
96 | 273 | 2,774 | 489 | 530 |
| 11. Other short-term payables |
|
|
1,597 | 1,152 | 2,699 | 2,628 | 1,755 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,034 | 1,760 | 1,748 | 3,539 | 3,527 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
15,089 | 11,724 | 48,931 | 36,988 | 35,547 |
| 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 |
|
|
64 | 70 | 70 | 70 | 70 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
15,025 | 11,653 | 48,861 | 34,744 | 33,402 |
| 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 |
|
|
| | | 2,174 | 2,075 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
240,704 | 247,162 | 260,805 | 285,472 | 261,902 |
| I. ShareHolder's equity |
|
|
240,654 | 247,112 | 260,755 | 285,422 | 261,852 |
| 1. Owner's investment capital |
|
|
163,255 | 163,255 | 163,255 | 163,255 | 186,106 |
| 2. Share capital surplus |
|
|
523 | 523 | 523 | 523 | 523 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
9,355 | 9,355 | 9,355 | 9,355 | 9,355 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
2,537 | 2,537 | 2,537 | 2,537 | 2,537 |
| 11. After tax undistributed profit |
|
|
57,916 | 63,474 | 71,533 | 81,660 | 40,488 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
49,449 | 49,476 | 64,202 | 64,029 | 20,823 |
| - Profit after tax undistributed this period |
|
|
8,466 | 13,998 | 7,331 | 17,631 | 19,664 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
7,069 | 7,969 | 13,553 | 28,092 | 22,843 |
| II. Funding resources and other funds |
|
|
50 | 50 | 50 | 50 | 50 |
| 1. Funding resources |
|
|
50 | 50 | 50 | 50 | 50 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
838,636 | 856,191 | 883,764 | 932,987 | 902,659 |
There is no report.
|
|