|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
123,061 | 106,308 | 95,376 | 72,525 | 77,091 |
| I. Cash and cash equivalents |
|
|
1,492 | 9,084 | 8,826 | 1,455 | 1,453 |
| 1. Cash |
|
|
1,492 | 9,084 | 8,826 | 1,455 | 1,453 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
3,912 | 4,001 | 4,029 | 1,266 | 1,266 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,912 | 4,001 | 4,029 | 1,266 | 1,266 |
| III. Short-term receivables |
|
|
1,653 | 3,164 | 2,575 | 1,598 | 1,399 |
| 1. Short-term receivables of customers |
|
|
5,394 | 6,727 | 6,337 | 5,392 | 5,496 |
| 2. Prepayments to suppliers |
|
|
1,095 | 1,095 | 1,095 | 1,145 | 1,100 |
| 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 |
|
|
4,281 | 4,459 | 4,260 | 4,177 | 3,917 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,117 | -9,117 | -9,116 | -9,116 | -9,114 |
| IV. Inventories |
|
|
115,165 | 89,637 | 79,689 | 67,871 | 72,556 |
| 1. Inventories |
|
|
117,286 | 91,758 | 81,323 | 69,505 | 75,863 |
| 2. Provision for decline in value of inventories |
|
|
-2,121 | -2,121 | -1,634 | -1,634 | -3,307 |
| V. Other current assets |
|
|
840 | 422 | 257 | 334 | 417 |
| 1. Short-term prepaid expenses |
|
|
306 | 293 | 237 | 334 | 417 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
534 | 129 | 19 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
138,921 | 133,878 | 128,668 | 123,832 | 120,148 |
| I. Long-term receivables |
|
|
1,872 | 1,950 | 1,950 | 1,950 | 3,078 |
| 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 |
|
|
1,872 | 1,950 | 1,950 | 1,950 | 3,078 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
125,783 | 120,425 | 115,452 | 110,616 | 105,804 |
| 1. Tangible fixed assets |
|
|
125,783 | 120,425 | 115,452 | 110,616 | 105,804 |
| - Cost |
|
|
363,802 | 363,802 | 363,802 | 363,802 | 363,802 |
| - Accumulated depreciation |
|
|
-238,019 | -243,377 | -248,350 | -253,186 | -257,998 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | 39 |
| - Accumulated depreciation |
|
|
| | | | -39 |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
39 | 39 | 39 | 39 | |
| - Accumulated depreciation |
|
|
-39 | -39 | -39 | -39 | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 237 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 237 | | | |
| IV. Long-term financial investments |
|
|
110 | 110 | 110 | 110 | 110 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
110 | 110 | 110 | 110 | 110 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
11,156 | 11,156 | 11,156 | 11,156 | 11,156 |
| 1. Long-term prepaid expenses |
|
|
11,156 | 11,156 | 11,156 | 11,156 | 11,156 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
261,982 | 240,186 | 224,044 | 196,357 | 197,239 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
211,714 | 199,878 | 189,695 | 175,942 | 183,927 |
| I. Current liabilities |
|
|
148,898 | 137,462 | 132,126 | 120,152 | 133,580 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
99,742 | 93,390 | 89,762 | 75,935 | 82,160 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
21,047 | 19,202 | 16,146 | 14,345 | 17,562 |
| 4. Advances from customers |
|
|
1,357 | 1,168 | 602 | 5,147 | 4,269 |
| 5. Taxes and other payables to the State Budget |
|
|
4,846 | 3,197 | 3,465 | 2,807 | 1,297 |
| 6. Payables to employees |
|
|
11,400 | 8,924 | 9,464 | 8,324 | 10,654 |
| 7. Short-term accrued expenses |
|
|
4,236 | 5,658 | 6,980 | 7,086 | 5,184 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
3,840 | 3,405 | 3,242 | 4,024 | 8,822 |
| 12. Provision for short term payables |
|
|
1,872 | 1,958 | 1,911 | 1,931 | 3,078 |
| 13. Bonus and welfare fund |
|
|
559 | 559 | 554 | 554 | 554 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
62,816 | 62,416 | 57,570 | 55,790 | 50,347 |
| 1. Long-term payables to sellers |
|
|
| | 3,158 | 3,158 | 2,658 |
| 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 |
|
|
62,816 | 62,416 | 54,412 | 52,632 | 47,689 |
| 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 |
|
|
50,268 | 40,308 | 34,349 | 20,415 | 13,312 |
| I. ShareHolder's equity |
|
|
50,268 | 40,308 | 34,349 | 20,415 | 13,312 |
| 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 2. Share capital surplus |
|
|
-124 | -124 | -124 | -124 | -124 |
| 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 |
|
|
1,064 | 1,064 | 1,064 | 1,064 | 1,064 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-50,672 | -60,632 | -66,591 | -80,525 | -87,628 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-7,067 | -50,672 | -50,672 | -50,672 | -50,672 |
| - Profit after tax undistributed this period |
|
|
-43,605 | -9,960 | -15,919 | -29,853 | -36,956 |
| 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 |
|
|
261,982 | 240,186 | 224,044 | 196,357 | 197,239 |
There is no report.
|
|