|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
70,565 | 99,293 | 98,104 | 145,273 | 139,427 |
| I. Cash and cash equivalents |
|
|
16,237 | 16,263 | 13,759 | 21,148 | 24,576 |
| 1. Cash |
|
|
16,237 | 16,263 | 13,759 | 21,148 | 24,576 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
15,415 | 16,014 | 10,417 | 8,887 | 7,602 |
| 1. Trading securities |
|
|
15,484 | 15,484 | 9,887 | 9,887 | 9,887 |
| 2. Provision for diminution in value of trading securities |
|
|
-99 | | | -1,519 | -2,785 |
| 3. Investments holding until maturity |
|
|
30 | 530 | 530 | 520 | 500 |
| III. Short-term receivables |
|
|
22,667 | 53,895 | 58,048 | 103,297 | 90,127 |
| 1. Short-term receivables of customers |
|
|
13,991 | 46,550 | 39,210 | 74,807 | 61,345 |
| 2. Prepayments to suppliers |
|
|
2,000 | 1,366 | 1,922 | 3,121 | 2,191 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
100 | 100 | | | |
| 6. Other short-term receivables |
|
|
7,027 | 5,878 | 16,916 | 25,368 | 26,592 |
| 7. Provision for doubtful short-term receivables |
|
|
-450 | | | | |
| IV. Inventories |
|
|
13,029 | 10,640 | 11,531 | 10,188 | 13,188 |
| 1. Inventories |
|
|
13,194 | 10,806 | 11,697 | 10,354 | 13,354 |
| 2. Provision for decline in value of inventories |
|
|
-166 | -166 | -166 | -166 | -166 |
| V. Other current assets |
|
|
3,218 | 2,482 | 4,349 | 1,752 | 3,933 |
| 1. Short-term prepaid expenses |
|
|
3,328 | 1,940 | 4,334 | 1,730 | 3,872 |
| 2. Deductible VAT |
|
|
-110 | 529 | | | 34 |
| 3. Taxes and the State Receivables |
|
|
| 12 | 15 | 23 | 27 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
73,511 | 74,537 | 79,982 | 81,202 | 86,102 |
| 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 |
|
|
47,229 | 51,355 | 55,002 | 53,976 | 53,763 |
| 1. Tangible fixed assets |
|
|
46,518 | 50,709 | 50,354 | 49,054 | 48,399 |
| - Cost |
|
|
116,994 | 123,125 | 124,458 | 125,248 | 126,696 |
| - Accumulated depreciation |
|
|
-70,476 | -72,416 | -74,105 | -76,194 | -78,297 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
710 | 647 | 4,648 | 4,922 | 5,365 |
| - Cost |
|
|
1,195 | 1,195 | 5,607 | 5,607 | 6,148 |
| - Accumulated depreciation |
|
|
-485 | -548 | -959 | -685 | -784 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
7,640 | 4,296 | 1,943 | 2,957 | 5,072 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
7,640 | 4,296 | 1,943 | 2,957 | 5,072 |
| IV. Long-term financial investments |
|
|
3,678 | 3,659 | 3,656 | 3,623 | 3,591 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-322 | -341 | -344 | -377 | -409 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
14,965 | 15,227 | 19,380 | 20,647 | 23,675 |
| 1. Long-term prepaid expenses |
|
|
14,965 | 15,227 | 19,380 | 20,647 | 23,675 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
144,077 | 173,831 | 178,086 | 226,476 | 225,529 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
33,876 | 60,812 | 67,643 | 107,192 | 91,864 |
| I. Current liabilities |
|
|
33,792 | 60,653 | 67,385 | 106,811 | 91,338 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
12,577 | 8,565 | 13,350 | 10,478 | 17,474 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,229 | 31,209 | 34,607 | 72,315 | 47,760 |
| 4. Advances from customers |
|
|
683 | 899 | 373 | 414 | 689 |
| 5. Taxes and other payables to the State Budget |
|
|
5,604 | 4,634 | 3,610 | 4,480 | 5,230 |
| 6. Payables to employees |
|
|
850 | 810 | 750 | 803 | 831 |
| 7. Short-term accrued expenses |
|
|
2,277 | 10,135 | 7,838 | 11,318 | 12,079 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,086 | 3,106 | 3,931 | 4,075 | 4,347 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,485 | 1,294 | 2,927 | 2,927 | 2,927 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
85 | 159 | 258 | 381 | 526 |
| 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 |
|
|
85 | 159 | 258 | 381 | 526 |
| 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 |
|
|
110,201 | 113,019 | 110,443 | 119,284 | 133,664 |
| I. ShareHolder's equity |
|
|
110,201 | 113,019 | 110,443 | 119,284 | 133,664 |
| 1. Owner's investment capital |
|
|
64,223 | 64,223 | 64,223 | 64,223 | 80,278 |
| 2. Share capital surplus |
|
|
-50 | -50 | -50 | -50 | -50 |
| 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 |
|
|
557 | 557 | 557 | 557 | 557 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
714 | 714 | 714 | 714 | 714 |
| 11. After tax undistributed profit |
|
|
44,757 | 47,575 | 44,999 | 53,840 | 52,165 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
9,200 | -157 | 34,023 | 33,706 | 8,439 |
| - Profit after tax undistributed this period |
|
|
35,557 | 47,733 | 10,976 | 20,134 | 43,726 |
| 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 |
|
|
144,077 | 173,831 | 178,086 | 226,476 | 225,529 |
There is no report.
|
|