|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
256,312 | 279,299 | 280,977 | 288,735 | 251,280 |
| I. Cash and cash equivalents |
|
|
39,702 | 25,528 | 24,019 | 42,401 | 11,498 |
| 1. Cash |
|
|
38,652 | 22,628 | 21,919 | 41,501 | 11,398 |
| 2. Cash equivalents |
|
|
1,050 | 2,900 | 2,100 | 900 | 100 |
| II. Short-term financial investments |
|
|
34,665 | 28,865 | 31,465 | 32,600 | 35,400 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
34,665 | 28,865 | 31,465 | 32,600 | 35,400 |
| III. Short-term receivables |
|
|
105,556 | 155,207 | 166,127 | 163,191 | 140,541 |
| 1. Short-term receivables of customers |
|
|
8,777 | 28,900 | 23,141 | 27,057 | 26,804 |
| 2. Prepayments to suppliers |
|
|
32,119 | 56,559 | 52,515 | 42,988 | 30,999 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
47,991 | 37,641 | 73,821 | 76,021 | 65,460 |
| 6. Other short-term receivables |
|
|
23,772 | 39,374 | 23,902 | 24,652 | 24,570 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,104 | -7,268 | -7,252 | -7,528 | -7,291 |
| IV. Inventories |
|
|
65,491 | 61,152 | 54,159 | 48,187 | 59,383 |
| 1. Inventories |
|
|
65,560 | 61,152 | 54,159 | 48,187 | 59,383 |
| 2. Provision for decline in value of inventories |
|
|
-69 | | | | |
| V. Other current assets |
|
|
10,899 | 8,547 | 5,206 | 2,356 | 4,457 |
| 1. Short-term prepaid expenses |
|
|
190 | 528 | 717 | 708 | 528 |
| 2. Deductible VAT |
|
|
10,634 | 7,693 | 3,934 | 1,366 | 2,507 |
| 3. Taxes and the State Receivables |
|
|
74 | 327 | 555 | 283 | 1,422 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
274,269 | 350,612 | 351,484 | 412,873 | 412,018 |
| I. Long-term receivables |
|
|
4,167 | 8,854 | 8,854 | 8,854 | 9,076 |
| 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 |
|
|
4,167 | 8,854 | 8,854 | 8,854 | 9,076 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
64,822 | 65,948 | 63,319 | 61,157 | 59,317 |
| 1. Tangible fixed assets |
|
|
54,460 | 55,664 | 53,111 | 51,027 | 49,264 |
| - Cost |
|
|
183,658 | 187,490 | 187,490 | 187,490 | 187,580 |
| - Accumulated depreciation |
|
|
-129,198 | -131,826 | -134,378 | -136,462 | -138,315 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
10,362 | 10,285 | 10,207 | 10,130 | 10,053 |
| - Cost |
|
|
13,661 | 13,661 | 13,661 | 13,661 | 13,661 |
| - Accumulated depreciation |
|
|
-3,300 | -3,377 | -3,454 | -3,531 | -3,608 |
| III. Real Estate Investments |
|
|
32,203 | 31,848 | 31,493 | 31,138 | 30,783 |
| - Cost |
|
|
86,358 | 86,358 | 86,358 | 86,358 | 86,358 |
| - Accumulated depreciation |
|
|
-54,155 | -54,510 | -54,865 | -55,220 | -55,575 |
| IV. Long-term assets in progress |
|
|
27,191 | 102,570 | 107,886 | 169,210 | 170,494 |
| 1. Costs of long-term production, business in progress |
|
|
24,495 | 99,902 | 106,182 | 167,356 | 168,547 |
| 2. Costs of construction in progress |
|
|
2,696 | 2,668 | 1,704 | 1,854 | 1,947 |
| IV. Long-term financial investments |
|
|
132,287 | 128,218 | 127,535 | 130,204 | 129,205 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
125,659 | 124,346 | 123,663 | 126,332 | 125,333 |
| 3. Other investments in equity instruments |
|
|
7,512 | 7,512 | 7,512 | 7,512 | 7,512 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-884 | -3,640 | -3,640 | -3,640 | -3,640 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
13,600 | 13,173 | 12,397 | 12,310 | 13,143 |
| 1. Long-term prepaid expenses |
|
|
12,703 | 12,361 | 11,670 | 11,660 | 12,636 |
| 2. Deferred income tax assets |
|
|
897 | 812 | 727 | 650 | 507 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
530,581 | 629,911 | 632,460 | 701,608 | 663,298 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
219,471 | 247,022 | 260,305 | 313,600 | 267,694 |
| I. Current liabilities |
|
|
143,142 | 158,406 | 179,971 | 229,207 | 184,750 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
79,556 | 108,528 | 118,384 | 163,808 | 124,166 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
27,504 | 20,004 | 15,353 | 16,988 | 17,243 |
| 4. Advances from customers |
|
|
5,674 | 5,616 | 644 | 451 | 5,192 |
| 5. Taxes and other payables to the State Budget |
|
|
5,688 | 2,553 | 1,665 | 4,110 | 9,370 |
| 6. Payables to employees |
|
|
5,256 | 8,796 | 5,626 | 7,055 | 6,910 |
| 7. Short-term accrued expenses |
|
|
1,747 | 2,949 | 8,619 | 17,604 | 1,988 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
5,765 | 7,084 | 11,455 | 7,198 | 7,326 |
| 11. Other short-term payables |
|
|
10,348 | 1,792 | 14,383 | 9,782 | 10,772 |
| 12. Provision for short term payables |
|
|
| | 1,769 | | |
| 13. Bonus and welfare fund |
|
|
1,604 | 1,084 | 2,073 | 2,210 | 1,783 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
76,329 | 88,617 | 80,334 | 84,392 | 82,944 |
| 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 |
|
|
4,938 | 13,067 | 4,940 | 4,939 | 4,939 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
938 | 823 | 468 | 454 | 339 |
| 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 |
|
|
70,453 | 74,727 | 74,926 | 78,999 | 77,666 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
311,110 | 382,888 | 372,155 | 388,009 | 395,604 |
| I. ShareHolder's equity |
|
|
311,110 | 382,888 | 372,155 | 388,009 | 395,604 |
| 1. Owner's investment capital |
|
|
275,000 | 275,000 | 275,000 | 275,000 | 275,000 |
| 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 |
|
|
2,842 | 2,842 | -20,551 | -20,910 | -21,080 |
| 8. Investment and development funds |
|
|
12,958 | 12,958 | 12,958 | 12,958 | 12,958 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-6,390 | 14,209 | 28,770 | 36,184 | 40,630 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-24,990 | -25,055 | 25,750 | 22,193 | 21,281 |
| - Profit after tax undistributed this period |
|
|
18,601 | 39,264 | 3,020 | 13,991 | 19,349 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
26,699 | 77,880 | 75,978 | 84,776 | 88,095 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
530,581 | 629,911 | 632,460 | 701,608 | 663,298 |
There is no report.
|
|