|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,616 | 28,160 | 24,747 | 24,876 | 24,685 |
| I. Cash and cash equivalents |
|
|
1,956 | 5,609 | 3,706 | 3,402 | 3,453 |
| 1. Cash |
|
|
1,948 | 4,601 | 1,698 | 1,394 | 3,445 |
| 2. Cash equivalents |
|
|
8 | 1,008 | 2,008 | 2,008 | 8 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
5,586 | 4,134 | 2,623 | 3,231 | 3,174 |
| 1. Short-term receivables of customers |
|
|
11,302 | 10,074 | 9,762 | 10,083 | 10,055 |
| 2. Prepayments to suppliers |
|
|
8,631 | 8,631 | 8,604 | 8,643 | 8,647 |
| 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 |
|
|
1,632 | 1,455 | 2,365 | 2,453 | 2,419 |
| 7. Provision for doubtful short-term receivables |
|
|
-15,980 | -16,026 | -18,108 | -17,948 | -17,948 |
| IV. Inventories |
|
|
18,103 | 17,450 | 17,450 | 17,314 | 17,220 |
| 1. Inventories |
|
|
18,103 | 17,450 | 17,450 | 17,314 | 17,220 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
972 | 967 | 968 | 929 | 838 |
| 1. Short-term prepaid expenses |
|
|
37 | 8 | | | |
| 2. Deductible VAT |
|
|
525 | 541 | 552 | 517 | 516 |
| 3. Taxes and the State Receivables |
|
|
410 | 418 | 417 | 413 | 322 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,373 | 27,554 | 29,096 | 28,573 | 29,129 |
| I. Long-term receivables |
|
|
3 | 3 | 3 | 3 | 3 |
| 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 | 3 | 3 | 3 | 3 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
13,254 | 12,800 | 12,371 | 11,928 | 13,445 |
| 1. Tangible fixed assets |
|
|
9,510 | 9,082 | 8,681 | 8,266 | 9,811 |
| - Cost |
|
|
36,057 | 36,057 | 36,085 | 36,085 | 32,063 |
| - Accumulated depreciation |
|
|
-26,547 | -26,975 | -27,403 | -27,818 | -22,252 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,745 | 3,717 | 3,690 | 3,662 | 3,635 |
| - Cost |
|
|
5,539 | 5,539 | 5,539 | 5,539 | 5,539 |
| - Accumulated depreciation |
|
|
-1,794 | -1,822 | -1,849 | -1,877 | -1,904 |
| III. Real Estate Investments |
|
|
16,158 | 15,944 | 15,737 | 15,530 | 15,323 |
| - Cost |
|
|
29,549 | 29,549 | 29,549 | 29,549 | 29,549 |
| - Accumulated depreciation |
|
|
-13,392 | -13,605 | -13,812 | -14,019 | -14,226 |
| 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 |
|
|
-1,524 | -2,084 | 198 | 198 | 198 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
254 | 198 | 198 | 198 | 198 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,778 | -2,282 | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
482 | 891 | 787 | 914 | 160 |
| 1. Long-term prepaid expenses |
|
|
482 | 891 | 787 | 914 | 160 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
54,989 | 55,713 | 53,843 | 53,448 | 53,813 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
70,546 | 73,487 | 70,344 | 70,886 | 59,702 |
| I. Current liabilities |
|
|
66,557 | 69,337 | 69,070 | 69,579 | 57,328 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
9,157 | 557 | 551 | 551 | 4,051 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
13,457 | 13,371 | 13,358 | 13,348 | 13,321 |
| 4. Advances from customers |
|
|
2,602 | 5,612 | 4,296 | 2,632 | 2,532 |
| 5. Taxes and other payables to the State Budget |
|
|
1,954 | 1,829 | 739 | 1,445 | 438 |
| 6. Payables to employees |
|
|
87 | 135 | 53 | 134 | 158 |
| 7. Short-term accrued expenses |
|
|
32,583 | 5,978 | 4,818 | 5,036 | 2,766 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
56 | 220 | 2,681 | 2,667 | 2,044 |
| 11. Other short-term payables |
|
|
6,661 | 41,635 | 42,573 | 43,766 | 32,019 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,989 | 4,150 | 1,274 | 1,307 | 2,373 |
| 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 |
|
|
-390 | 1,254 | | 1,307 | 973 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | 1,274 | | 1,400 |
| 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 |
|
|
4,378 | 2,896 | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
-15,557 | -17,773 | -16,501 | -17,438 | -5,888 |
| I. ShareHolder's equity |
|
|
-15,557 | -17,773 | -16,501 | -17,438 | -5,888 |
| 1. Owner's investment capital |
|
|
45,000 | 45,000 | 45,000 | 45,000 | 45,000 |
| 2. Share capital surplus |
|
|
3,847 | 3,847 | 3,847 | 3,847 | 3,847 |
| 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 |
|
|
3,009 | 3,052 | 3,052 | 3,009 | 3,009 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
379 | 337 | 337 | 379 | 379 |
| 11. After tax undistributed profit |
|
|
-67,792 | -70,009 | -68,736 | -69,673 | -58,124 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-69,323 | -68,948 | -68,948 | -68,948 | -68,948 |
| - Profit after tax undistributed this period |
|
|
1,531 | -1,061 | 211 | -726 | 10,824 |
| 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 |
|
|
54,989 | 55,713 | 53,843 | 53,448 | 53,813 |
There is no report.
|
|