|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,623 | 49,020 | 47,486 | 54,668 | 51,670 |
| I. Cash and cash equivalents |
|
|
1,498 | 8,450 | 8,260 | 6,274 | 3,465 |
| 1. Cash |
|
|
1,498 | 8,450 | 8,260 | 6,274 | 3,465 |
| 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 |
|
|
17,427 | 27,164 | 24,609 | 43,922 | 42,869 |
| 1. Short-term receivables of customers |
|
|
38,293 | 38,052 | 35,683 | 64,689 | 64,562 |
| 2. Prepayments to suppliers |
|
|
5,477 | 12 | 66 | 472 | 304 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 15,695 | 15,695 | | |
| 6. Other short-term receivables |
|
|
784 | 759 | 518 | 6,632 | 5,874 |
| 7. Provision for doubtful short-term receivables |
|
|
-27,127 | -27,353 | -27,353 | -27,871 | -27,871 |
| IV. Inventories |
|
|
7,164 | 11,697 | 12,711 | 2,789 | 4,387 |
| 1. Inventories |
|
|
7,164 | 18,135 | 19,148 | 9,227 | 10,825 |
| 2. Provision for decline in value of inventories |
|
|
| -6,438 | -6,438 | -6,438 | -6,438 |
| V. Other current assets |
|
|
533 | 1,709 | 1,907 | 1,682 | 948 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
533 | 1,164 | 1,152 | 1,627 | 893 |
| 3. Taxes and the State Receivables |
|
|
| 544 | 754 | 55 | 55 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
78,710 | 71,021 | 70,788 | 81,969 | 89,780 |
| I. Long-term receivables |
|
|
55,083 | 55,083 | 55,083 | 55,083 | 55,083 |
| 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 | 55,083 | 55,083 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
2,842 | 2,595 | 2,339 | 2,089 | 1,839 |
| 1. Tangible fixed assets |
|
|
2,842 | 2,595 | 2,339 | 2,089 | 1,839 |
| - Cost |
|
|
15,223 | 15,223 | 15,223 | 15,223 | 15,223 |
| - Accumulated depreciation |
|
|
-12,380 | -12,628 | -12,883 | -13,133 | -13,384 |
| 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 |
|
|
9,676 | 10,407 | 10,407 | 23,071 | 31,108 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
9,676 | 10,407 | 10,407 | 23,071 | 31,108 |
| IV. Long-term financial investments |
|
|
11,009 | | | 980 | 980 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
12,150 | | | | |
| 3. Other investments in equity instruments |
|
|
| | | 980 | 980 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,141 | | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
100 | 924 | 874 | 745 | 769 |
| 1. Long-term prepaid expenses |
|
|
100 | 924 | 874 | 745 | 769 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| 2,011 | 2,083 | | |
| TOTAL ASSETS |
|
|
105,333 | 120,041 | 118,274 | 136,637 | 141,450 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
26,530 | 41,051 | 42,822 | 53,838 | 58,416 |
| I. Current liabilities |
|
|
14,726 | 34,051 | 35,822 | 41,838 | 36,735 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,400 | 3,870 | 5,920 | 10,470 | 6,625 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,719 | 9,091 | 8,840 | 17,308 | 18,336 |
| 4. Advances from customers |
|
|
4,229 | 5,527 | 5,203 | 4,773 | 4,442 |
| 5. Taxes and other payables to the State Budget |
|
|
| | | 426 | |
| 6. Payables to employees |
|
|
2,870 | 4,559 | 4,610 | 1,917 | 1,846 |
| 7. Short-term accrued expenses |
|
|
55 | 197 | 555 | 1,170 | 1,434 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,096 | 10,462 | 10,361 | 5,447 | 3,725 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
357 | 346 | 332 | 328 | 328 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
11,804 | 7,000 | 7,000 | 12,000 | 21,680 |
| 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 |
|
|
11,804 | | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| 7,000 | 7,000 | 12,000 | 21,680 |
| 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 |
|
|
78,803 | 78,990 | 75,452 | 82,798 | 83,035 |
| I. ShareHolder's equity |
|
|
78,803 | 78,990 | 75,452 | 82,798 | 83,035 |
| 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 |
|
|
-30,050 | -34,912 | -38,405 | -26,055 | -25,818 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-28,975 | -27,834 | -27,834 | -28,975 | -26,147 |
| - Profit after tax undistributed this period |
|
|
-1,074 | -7,078 | -10,571 | 2,921 | 328 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| 5,049 | 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 |
|
|
105,333 | 120,041 | 118,274 | 136,637 | 141,450 |
There is no report.
|
|