|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
47,486 | 54,668 | 51,670 | 48,270 | 43,066 |
| I. Cash and cash equivalents |
|
|
8,260 | 6,274 | 3,465 | 2,671 | 3,995 |
| 1. Cash |
|
|
8,260 | 6,274 | 3,465 | 2,671 | 3,995 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
24,609 | 43,922 | 42,869 | 37,472 | 29,362 |
| 1. Short-term receivables of customers |
|
|
35,683 | 64,689 | 64,562 | 50,822 | 35,521 |
| 2. Prepayments to suppliers |
|
|
66 | 472 | 304 | 3,401 | 8,336 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
15,695 | | | | |
| 6. Other short-term receivables |
|
|
518 | 6,632 | 5,874 | 11,119 | 13,376 |
| 7. Provision for doubtful short-term receivables |
|
|
-27,353 | -27,871 | -27,871 | -27,871 | -27,871 |
| IV. Inventories |
|
|
12,711 | 2,789 | 4,387 | 4,807 | 5,208 |
| 1. Inventories |
|
|
19,148 | 9,227 | 10,825 | 11,245 | 11,646 |
| 2. Provision for decline in value of inventories |
|
|
-6,438 | -6,438 | -6,438 | -6,438 | -6,438 |
| V. Other current assets |
|
|
1,907 | 1,682 | 948 | 3,319 | 4,501 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
1,152 | 1,627 | 893 | 3,272 | 4,453 |
| 3. Taxes and the State Receivables |
|
|
754 | 55 | 55 | 48 | 48 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
70,788 | 81,969 | 89,780 | 102,015 | 116,563 |
| I. Long-term receivables |
|
|
55,083 | 55,083 | 55,083 | 47,000 | 47,000 |
| 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 |
|
|
55,083 | 55,083 | 55,083 | 47,000 | 47,000 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,339 | 2,089 | 1,839 | 1,685 | 1,467 |
| 1. Tangible fixed assets |
|
|
2,339 | 2,089 | 1,839 | 1,685 | 1,467 |
| - Cost |
|
|
15,223 | 15,223 | 15,223 | 15,223 | 15,223 |
| - Accumulated depreciation |
|
|
-12,883 | -13,133 | -13,384 | -13,538 | -13,756 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
10,407 | 23,071 | 31,108 | 51,637 | 66,419 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
10,407 | 23,071 | 31,108 | 51,637 | 66,419 |
| IV. Long-term financial investments |
|
|
| 980 | 980 | 980 | 980 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| 980 | 980 | 980 | 980 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
874 | 745 | 769 | 714 | 697 |
| 1. Long-term prepaid expenses |
|
|
874 | 745 | 769 | 714 | 697 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
2,083 | | | | |
| TOTAL ASSETS |
|
|
118,274 | 136,637 | 141,450 | 150,285 | 159,629 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
42,822 | 53,838 | 58,416 | 66,994 | 75,865 |
| I. Current liabilities |
|
|
35,822 | 41,838 | 36,735 | 24,339 | 27,510 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,920 | 10,470 | 6,625 | 8,200 | 7,480 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
8,840 | 17,308 | 18,336 | 8,523 | 9,778 |
| 4. Advances from customers |
|
|
5,203 | 4,773 | 4,442 | 4,381 | 6,514 |
| 5. Taxes and other payables to the State Budget |
|
|
| 426 | | | |
| 6. Payables to employees |
|
|
4,610 | 1,917 | 1,846 | 1,903 | 2,318 |
| 7. Short-term accrued expenses |
|
|
555 | 1,170 | 1,434 | 359 | 412 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
10,361 | 5,447 | 3,725 | 652 | 691 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
332 | 328 | 328 | 320 | 317 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
7,000 | 12,000 | 21,680 | 42,655 | 48,355 |
| 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 |
|
|
7,000 | 12,000 | 21,680 | 42,655 | 48,355 |
| 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 |
|
|
75,452 | 82,798 | 83,035 | 83,291 | 83,764 |
| I. ShareHolder's equity |
|
|
75,452 | 82,798 | 83,035 | 83,291 | 83,764 |
| 1. Owner's investment capital |
|
|
106,697 | 106,697 | 106,697 | 106,697 | 106,697 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
2,156 | 2,156 | 2,156 | 2,156 | 2,156 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-38,405 | -26,055 | -25,818 | -25,562 | -25,089 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-27,834 | -28,975 | -26,147 | -26,147 | -26,147 |
| - Profit after tax undistributed this period |
|
|
-10,571 | 2,921 | 328 | 584 | 1,058 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
5,004 | | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
118,274 | 136,637 | 141,450 | 150,285 | 159,629 |
There is no report.
|
|