|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
84,219 | 123,872 | 110,445 | 93,246 | 79,573 |
| I. Cash and cash equivalents |
|
|
7,394 | 51,338 | 11,598 | 8,378 | 1,444 |
| 1. Cash |
|
|
5,394 | 11,338 | 598 | 1,378 | 1,444 |
| 2. Cash equivalents |
|
|
2,000 | 40,000 | 11,000 | 7,000 | |
| 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 |
|
|
60,691 | 54,775 | 60,764 | 57,573 | 60,786 |
| 1. Short-term receivables of customers |
|
|
30,816 | 26,254 | 22,722 | 21,332 | 24,276 |
| 2. Prepayments to suppliers |
|
|
24,509 | 26,319 | 34,221 | 33,852 | 34,897 |
| 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 |
|
|
6,309 | 3,144 | 4,763 | 3,332 | 2,556 |
| 7. Provision for doubtful short-term receivables |
|
|
-942 | -942 | -942 | -942 | -942 |
| IV. Inventories |
|
|
12,007 | 13,371 | 32,036 | 22,346 | 13,492 |
| 1. Inventories |
|
|
12,007 | 13,371 | 32,036 | 22,346 | 13,492 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,128 | 4,389 | 6,046 | 4,949 | 3,851 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
3,996 | 4,228 | 5,979 | 4,949 | 3,851 |
| 3. Taxes and the State Receivables |
|
|
132 | 161 | 68 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
62,688 | 61,925 | 60,473 | 59,021 | 58,163 |
| 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 |
|
|
49,831 | 52,879 | 51,487 | 50,095 | 49,394 |
| 1. Tangible fixed assets |
|
|
31,831 | 34,879 | 33,487 | 32,095 | 31,394 |
| - Cost |
|
|
60,621 | 65,146 | 65,146 | 65,146 | 65,146 |
| - Accumulated depreciation |
|
|
-28,790 | -30,267 | -31,659 | -33,051 | -33,752 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
18,000 | 18,000 | 18,000 | 18,000 | 18,000 |
| - Cost |
|
|
18,000 | 18,000 | 18,000 | 18,000 | 18,000 |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
1,743 | 1,728 | 1,713 | 1,698 | 1,683 |
| - Cost |
|
|
2,103 | 2,103 | 2,103 | 2,103 | 2,103 |
| - Accumulated depreciation |
|
|
-361 | -376 | -391 | -406 | -421 |
| IV. Long-term assets in progress |
|
|
3,751 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
3,751 | | | | |
| IV. Long-term financial investments |
|
|
| | | | |
| 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 |
|
|
| | | | |
| V. Total other long-term assets |
|
|
7,364 | 7,318 | 7,273 | 7,228 | 7,086 |
| 1. Long-term prepaid expenses |
|
|
7,364 | 7,318 | 7,273 | 7,228 | 7,182 |
| 2. Deferred income tax assets |
|
|
| | | | -97 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
146,907 | 185,797 | 170,918 | 152,267 | 137,736 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
82,293 | 120,891 | 105,640 | 84,960 | 67,992 |
| I. Current liabilities |
|
|
77,691 | 116,489 | 101,238 | 80,557 | 63,719 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,170 | 4,970 | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
14,628 | 23,565 | 16,841 | 20,535 | 26,529 |
| 4. Advances from customers |
|
|
46,707 | 77,635 | 76,772 | 51,031 | 26,591 |
| 5. Taxes and other payables to the State Budget |
|
|
14 | 77 | 12 | 530 | 1,411 |
| 6. Payables to employees |
|
|
34 | 734 | | | 584 |
| 7. Short-term accrued expenses |
|
|
3,548 | 2,626 | 925 | 2,099 | 2,815 |
| 8. Short-term intercompany payables |
|
|
12 | 10 | 10 | 10 | 12 |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,548 | 2,515 | 2,479 | 1,662 | 1,167 |
| 12. Provision for short term payables |
|
|
3,535 | 3,864 | 3,709 | 4,209 | 4,139 |
| 13. Bonus and welfare fund |
|
|
495 | 494 | 490 | 481 | 472 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
4,602 | 4,402 | 4,402 | 4,402 | 4,272 |
| 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 |
|
|
4,602 | 4,402 | 4,402 | 4,402 | 4,272 |
| 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 |
|
|
64,614 | 64,906 | 65,278 | 67,307 | 69,744 |
| I. ShareHolder's equity |
|
|
64,614 | 64,906 | 65,278 | 67,307 | 69,744 |
| 1. Owner's investment capital |
|
|
36,000 | 36,000 | 36,000 | 36,000 | 36,000 |
| 2. Share capital surplus |
|
|
11,557 | 11,557 | 11,557 | 11,557 | 11,617 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-460 | -460 | -460 | -460 | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
8,737 | 8,737 | 8,737 | 8,737 | 8,737 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
8,780 | 9,072 | 9,444 | 11,473 | 13,289 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
7,961 | 7,961 | 9,072 | 9,072 | 9,072 |
| - Profit after tax undistributed this period |
|
|
819 | 1,111 | 372 | 2,401 | 4,217 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | 102 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
146,907 | 185,797 | 170,918 | 152,267 | 137,736 |
There is no report.
|
|