|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
89,298 | 94,791 | 104,296 | 103,744 | 98,246 |
| I. Cash and cash equivalents |
|
|
27,817 | 29,900 | 30,054 | 29,745 | 37,106 |
| 1. Cash |
|
|
27,817 | 29,900 | 30,054 | 29,745 | 37,106 |
| 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 |
|
|
26,039 | 34,230 | 33,365 | 23,111 | 24,743 |
| 1. Short-term receivables of customers |
|
|
24,054 | 24,643 | 30,116 | 23,091 | 25,145 |
| 2. Prepayments to suppliers |
|
|
2,602 | 10,182 | 3,883 | 648 | 197 |
| 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 |
|
|
15 | 15 | 15 | 19 | 21 |
| 7. Provision for doubtful short-term receivables |
|
|
-631 | -610 | -648 | -648 | -619 |
| IV. Inventories |
|
|
33,686 | 28,951 | 38,352 | 45,789 | 35,578 |
| 1. Inventories |
|
|
33,960 | 29,225 | 38,626 | 46,063 | 35,852 |
| 2. Provision for decline in value of inventories |
|
|
-274 | -274 | -274 | -274 | -274 |
| V. Other current assets |
|
|
1,756 | 1,710 | 2,524 | 5,100 | 819 |
| 1. Short-term prepaid expenses |
|
|
591 | 819 | 787 | 2,254 | 405 |
| 2. Deductible VAT |
|
|
835 | 562 | 1,407 | 2,516 | 84 |
| 3. Taxes and the State Receivables |
|
|
330 | 330 | 330 | 330 | 330 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
82,013 | 81,256 | 82,115 | 82,331 | 83,349 |
| 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 |
|
|
77,469 | 77,371 | 79,386 | 81,040 | 80,221 |
| 1. Tangible fixed assets |
|
|
61,563 | 61,646 | 63,843 | 65,675 | 65,028 |
| - Cost |
|
|
157,509 | 159,757 | 164,187 | 168,373 | 170,083 |
| - Accumulated depreciation |
|
|
-95,946 | -98,110 | -100,344 | -102,699 | -105,055 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
15,906 | 15,724 | 15,543 | 15,366 | 15,193 |
| - Cost |
|
|
25,938 | 25,938 | 25,938 | 25,938 | 25,938 |
| - Accumulated depreciation |
|
|
-10,032 | -10,213 | -10,395 | -10,572 | -10,745 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
1,500 | 1,500 | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,500 | 1,500 | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,044 | 2,385 | 2,729 | 1,291 | 3,128 |
| 1. Long-term prepaid expenses |
|
|
3,044 | 2,385 | 2,729 | 1,291 | 3,128 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
171,311 | 176,047 | 186,411 | 186,075 | 181,595 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
40,925 | 42,923 | 57,966 | 55,649 | 47,187 |
| I. Current liabilities |
|
|
40,418 | 42,416 | 57,460 | 55,142 | 46,680 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
23,314 | 24,686 | 33,487 | 35,641 | 27,899 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
7,822 | 8,284 | 6,808 | 5,962 | 5,947 |
| 4. Advances from customers |
|
|
1,691 | 2,187 | 1,484 | 3,667 | 3,418 |
| 5. Taxes and other payables to the State Budget |
|
|
1,174 | 1,487 | 1,945 | 2,356 | 1,648 |
| 6. Payables to employees |
|
|
5,356 | 3,598 | 5,258 | 5,721 | 5,984 |
| 7. Short-term accrued expenses |
|
|
24 | | 22 | | 24 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
33 | 1,261 | 6,580 | 333 | 336 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,003 | 913 | 1,876 | 1,462 | 1,425 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
507 | 507 | 507 | 507 | 507 |
| 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 |
|
|
507 | 507 | 507 | 507 | 507 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 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 |
|
|
130,386 | 133,124 | 128,444 | 130,427 | 134,408 |
| I. ShareHolder's equity |
|
|
130,386 | 133,124 | 128,444 | 130,427 | 134,408 |
| 1. Owner's investment capital |
|
|
81,518 | 81,518 | 81,518 | 81,518 | 81,518 |
| 2. Share capital surplus |
|
|
29,270 | 29,270 | 29,270 | 29,270 | 29,270 |
| 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 |
|
|
6,380 | 6,380 | 6,380 | 6,380 | 6,380 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
13,218 | 15,956 | 11,276 | 13,259 | 17,240 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,644 | 13,148 | 5,623 | 5,623 | 5,623 |
| - Profit after tax undistributed this period |
|
|
8,574 | 2,808 | 5,653 | 7,635 | 11,616 |
| 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 |
|
|
171,311 | 176,047 | 186,411 | 186,075 | 181,595 |
There is no report.
|
|