|
|
Q3 2022 | Q4 2022 | Q1 2023 | Q2 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
588,105 | 325,112 | 313,002 | 230,343 | 195,153 |
| I. Cash and cash equivalents |
|
|
8,098 | 15,299 | 24,985 | 18,476 | 2,261 |
| 1. Cash |
|
|
4,228 | 11,429 | 21,115 | 18,146 | 1,631 |
| 2. Cash equivalents |
|
|
3,870 | 3,870 | 3,870 | 330 | 630 |
| II. Short-term financial investments |
|
|
5,837 | 6,337 | 6,337 | 500 | 500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,837 | 6,337 | 6,337 | 500 | 500 |
| III. Short-term receivables |
|
|
362,761 | 86,295 | 77,803 | 59,761 | 61,838 |
| 1. Short-term receivables of customers |
|
|
211,507 | 58,824 | 66,361 | 51,292 | 53,369 |
| 2. Prepayments to suppliers |
|
|
79,580 | 21,160 | 15,224 | 11,961 | 8,489 |
| 3. Short-term intercompany receivables |
|
|
66,245 | | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
14,820 | 15,702 | 4,789 | 5,079 | 10,618 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,391 | -9,391 | -8,570 | -8,570 | -10,638 |
| IV. Inventories |
|
|
167,602 | 170,979 | 156,697 | 105,235 | 85,171 |
| 1. Inventories |
|
|
169,344 | 172,721 | 158,998 | 107,535 | 87,902 |
| 2. Provision for decline in value of inventories |
|
|
-1,742 | -1,742 | -2,301 | -2,301 | -2,731 |
| V. Other current assets |
|
|
43,807 | 46,202 | 47,179 | 46,370 | 45,383 |
| 1. Short-term prepaid expenses |
|
|
4,499 | 5,059 | 3,105 | 3,646 | 1,071 |
| 2. Deductible VAT |
|
|
37,992 | 39,826 | 43,149 | 42,415 | 43,912 |
| 3. Taxes and the State Receivables |
|
|
1,315 | 1,316 | 926 | 309 | 400 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
137,388 | 134,211 | 108,896 | 101,271 | 110,422 |
| I. Long-term receivables |
|
|
5,587 | 5,587 | 2,944 | 4,977 | 3,904 |
| 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 |
|
|
5,587 | 5,587 | 2,944 | 4,977 | 3,904 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
112,120 | 108,964 | 102,905 | 93,293 | 103,795 |
| 1. Tangible fixed assets |
|
|
57,496 | 56,587 | 68,713 | 64,056 | 63,738 |
| - Cost |
|
|
128,602 | 128,898 | 145,371 | 146,967 | 147,137 |
| - Accumulated depreciation |
|
|
-71,107 | -72,311 | -76,658 | -82,911 | -83,399 |
| 2. Fixed assets of financial leasing |
|
|
35,647 | 33,404 | 15,239 | 10,295 | 21,580 |
| - Cost |
|
|
86,449 | 86,449 | 86,449 | 86,449 | 86,449 |
| - Accumulated depreciation |
|
|
-50,802 | -53,045 | -71,210 | -76,154 | -64,870 |
| 3. Intangible fixed assets |
|
|
18,977 | 18,973 | 18,954 | 18,942 | 18,478 |
| - Cost |
|
|
19,500 | 19,500 | 19,500 | 19,500 | 19,500 |
| - Accumulated depreciation |
|
|
-523 | -527 | -546 | -558 | -1,022 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
340 | 340 | 340 | 340 | 340 |
| - Accumulated depreciation |
|
|
-340 | -340 | -340 | -340 | -340 |
| IV. Long-term assets in progress |
|
|
16,668 | 16,668 | 1,178 | 1,178 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
16,668 | 16,668 | 1,178 | 1,178 | |
| IV. Long-term financial investments |
|
|
1,600 | 1,600 | 1,100 | 1,100 | 1,100 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
1,600 | 1,600 | 1,100 | 1,100 | 1,100 |
| V. Total other long-term assets |
|
|
1,414 | 1,392 | 769 | 723 | 1,623 |
| 1. Long-term prepaid expenses |
|
|
1,414 | 1,392 | 769 | 723 | 1,623 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
725,494 | 459,323 | 421,898 | 331,613 | 305,575 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
626,854 | 360,683 | 347,051 | 327,116 | 300,291 |
| I. Current liabilities |
|
|
527,307 | 261,137 | 246,310 | 264,102 | 243,831 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
113,198 | 125,719 | 103,902 | 137,550 | 134,471 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
166,374 | 96,616 | 100,508 | 102,548 | 91,269 |
| 4. Advances from customers |
|
|
151,665 | 11,459 | 25,312 | 1,991 | 1,100 |
| 5. Taxes and other payables to the State Budget |
|
|
82 | 1,591 | | 2,171 | 2,224 |
| 6. Payables to employees |
|
|
4,704 | 720 | 6,069 | 4,375 | 2,364 |
| 7. Short-term accrued expenses |
|
|
2,476 | 2,476 | 2,730 | 7,013 | 4,571 |
| 8. Short-term intercompany payables |
|
|
66,249 | | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
562 | 753 | 127 | 127 | 62 |
| 11. Other short-term payables |
|
|
11,404 | 11,227 | 1,456 | 2,121 | 1,563 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
10,593 | 10,576 | 6,205 | 6,205 | 6,205 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
99,546 | 99,546 | 100,741 | 63,015 | 56,459 |
| 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 |
|
|
60 | 60 | 60 | 60 | 60 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
99,419 | 99,419 | 100,614 | 62,887 | 56,332 |
| 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 |
|
|
67 | 67 | 67 | 67 | 67 |
| B. OWNER'S EQUITY |
|
|
98,640 | 98,640 | 74,847 | 4,497 | 5,284 |
| I. ShareHolder's equity |
|
|
96,849 | 96,849 | 73,056 | 2,706 | 3,494 |
| 1. Owner's investment capital |
|
|
43,776 | 52,531 | 52,531 | 52,531 | 52,531 |
| 2. Share capital surplus |
|
|
4,947 | 4,947 | 4,947 | 4,947 | 4,947 |
| 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 |
|
|
62,907 | 62,907 | 62,907 | 62,907 | 62,907 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-14,781 | -23,535 | -47,329 | -117,679 | -116,891 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
28,146 | 28,146 | -23,535 | -78,473 | -62,492 |
| - Profit after tax undistributed this period |
|
|
-42,926 | -51,681 | -23,793 | -39,205 | -54,399 |
| 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 |
|
|
1,791 | 1,791 | 1,791 | 1,791 | 1,791 |
| 1. Funding resources |
|
|
1,791 | 1,791 | 1,791 | 1,791 | 1,791 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
725,494 | 459,323 | 421,898 | 331,613 | 305,575 |
There is no report.
|
|