|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
246,628 | 230,003 | 280,251 | 235,431 | 211,258 |
| I. Cash and cash equivalents |
|
|
4,689 | 6,157 | 27,409 | 4,305 | 5,723 |
| 1. Cash |
|
|
4,689 | 6,157 | 4,609 | 4,305 | 5,723 |
| 2. Cash equivalents |
|
|
| | 22,800 | | |
| II. Short-term financial investments |
|
|
| | | | 20,300 |
| 1. Trading securities |
|
|
1,050 | 1,050 | 1,050 | 1,050 | 1,050 |
| 2. Provision for diminution in value of trading securities |
|
|
-1,050 | -1,050 | -1,050 | -1,050 | -1,050 |
| 3. Investments holding until maturity |
|
|
| | | | 20,300 |
| III. Short-term receivables |
|
|
27,646 | 33,497 | 27,148 | 36,212 | 36,317 |
| 1. Short-term receivables of customers |
|
|
18,213 | 31,394 | 23,978 | 27,967 | 25,729 |
| 2. Prepayments to suppliers |
|
|
14,361 | 6,957 | 8,032 | 8,166 | 10,470 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 5,000 | 5,000 |
| 6. Other short-term receivables |
|
|
249 | 323 | 315 | 256 | 296 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,177 | -5,177 | -5,177 | -5,177 | -5,177 |
| IV. Inventories |
|
|
209,626 | 184,547 | 218,069 | 185,843 | 139,180 |
| 1. Inventories |
|
|
209,626 | 184,547 | 218,069 | 185,843 | 139,180 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,668 | 5,802 | 7,625 | 9,071 | 9,737 |
| 1. Short-term prepaid expenses |
|
|
1,381 | 910 | 1,224 | 1,507 | 1,145 |
| 2. Deductible VAT |
|
|
3,287 | 4,892 | 6,402 | 7,564 | 8,592 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
89,782 | 102,133 | 100,678 | 98,805 | 97,405 |
| 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 |
|
|
75,482 | 75,078 | 80,255 | 82,606 | 81,388 |
| 1. Tangible fixed assets |
|
|
74,282 | 73,943 | 79,184 | 81,599 | 80,446 |
| - Cost |
|
|
140,801 | 143,546 | 150,700 | 156,760 | 159,119 |
| - Accumulated depreciation |
|
|
-66,519 | -69,603 | -71,515 | -75,160 | -78,673 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,200 | 1,135 | 1,071 | 1,007 | 943 |
| - Cost |
|
|
1,596 | 1,596 | 1,596 | 1,596 | 1,596 |
| - Accumulated depreciation |
|
|
-396 | -461 | -525 | -589 | -653 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
668 | 668 | 668 | 668 | 668 |
| - Accumulated depreciation |
|
|
-668 | -668 | -668 | -668 | -668 |
| IV. Long-term assets in progress |
|
|
128 | 13,196 | 7,168 | 3,196 | 3,533 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
128 | 13,196 | 7,168 | 3,196 | 3,533 |
| IV. Long-term financial investments |
|
|
60 | 60 | 60 | 60 | 60 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
60 | 60 | 60 | 60 | 60 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
14,113 | 13,799 | 13,195 | 12,943 | 12,424 |
| 1. Long-term prepaid expenses |
|
|
13,598 | 13,267 | 12,680 | 12,437 | 11,895 |
| 2. Deferred income tax assets |
|
|
515 | 532 | 514 | 506 | 529 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
336,411 | 332,136 | 380,929 | 334,236 | 308,663 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
128,158 | 110,388 | 153,729 | 121,415 | 77,765 |
| I. Current liabilities |
|
|
125,519 | 107,749 | 151,082 | 118,860 | 75,157 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
116,126 | 91,245 | 141,208 | 101,833 | 59,903 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,213 | 7,429 | 4,760 | 5,590 | 1,725 |
| 4. Advances from customers |
|
|
78 | 1 | 45 | 342 | 407 |
| 5. Taxes and other payables to the State Budget |
|
|
3,436 | 3,484 | 1,459 | 2,686 | 6,129 |
| 6. Payables to employees |
|
|
2,562 | 3,669 | 2,350 | 5,321 | 4,643 |
| 7. Short-term accrued expenses |
|
|
402 | 511 | 749 | 1,096 | 376 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
791 | 549 | 364 | 425 | 493 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
911 | 860 | 148 | 1,567 | 1,480 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,638 | 2,638 | 2,647 | 2,555 | 2,609 |
| 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. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,638 | 2,638 | 2,647 | 2,555 | 2,609 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
208,253 | 221,749 | 227,200 | 212,821 | 230,897 |
| I. ShareHolder's equity |
|
|
208,253 | 221,749 | 227,200 | 212,821 | 230,897 |
| 1. Owner's investment capital |
|
|
147,280 | 147,280 | 147,280 | 147,280 | 152,280 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
60,973 | 74,468 | 79,920 | 65,541 | 78,617 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
45,851 | 45,851 | 74,468 | 49,981 | 49,981 |
| - Profit after tax undistributed this period |
|
|
15,122 | 28,618 | 5,452 | 15,559 | 28,636 |
| 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 |
|
|
336,411 | 332,136 | 380,929 | 334,236 | 308,663 |
There is no report.
|
|