|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
225,311 | 217,163 | 295,651 | 224,075 | 275,220 |
| I. Cash and cash equivalents |
|
|
5,072 | 1,741 | 4,717 | 4,456 | 4,511 |
| 1. Cash |
|
|
5,072 | 1,741 | 4,717 | 4,456 | 4,511 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
7,730 | 4,030 | 4,030 | 4,030 | 4,030 |
| 1. Trading securities |
|
|
4,030 | 4,030 | 4,030 | 4,030 | 4,030 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,700 | | | | |
| III. Short-term receivables |
|
|
70,552 | 53,883 | 98,104 | 49,698 | 66,806 |
| 1. Short-term receivables of customers |
|
|
79,470 | 75,626 | 117,669 | 69,656 | 85,149 |
| 2. Prepayments to suppliers |
|
|
9,077 | 7,363 | 7,941 | 7,215 | 8,907 |
| 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 |
|
|
6,767 | 6,211 | 7,155 | 7,246 | 7,000 |
| 7. Provision for doubtful short-term receivables |
|
|
-24,762 | -35,318 | -34,662 | -34,419 | -34,249 |
| IV. Inventories |
|
|
88,816 | 100,594 | 130,754 | 105,819 | 137,765 |
| 1. Inventories |
|
|
92,212 | 103,147 | 133,307 | 111,828 | 143,484 |
| 2. Provision for decline in value of inventories |
|
|
-3,396 | -2,553 | -2,553 | -6,009 | -5,719 |
| V. Other current assets |
|
|
53,140 | 56,916 | 58,046 | 60,072 | 62,109 |
| 1. Short-term prepaid expenses |
|
|
383 | 379 | 266 | 215 | 188 |
| 2. Deductible VAT |
|
|
48,443 | 52,231 | 53,920 | 56,572 | 58,567 |
| 3. Taxes and the State Receivables |
|
|
4,314 | 4,305 | 3,860 | 3,284 | 3,354 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
70,854 | 68,766 | 64,341 | 64,347 | 63,148 |
| I. Long-term receivables |
|
|
605 | 605 | 5 | 5 | 5 |
| 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 |
|
|
605 | 605 | 5 | 5 | 5 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
64,876 | 63,290 | 61,622 | 61,799 | 60,635 |
| 1. Tangible fixed assets |
|
|
59,308 | 57,554 | 55,959 | 56,210 | 55,119 |
| - Cost |
|
|
187,331 | 187,469 | 187,763 | 189,940 | 190,835 |
| - Accumulated depreciation |
|
|
-128,022 | -129,915 | -131,804 | -133,731 | -135,716 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
5,567 | 5,736 | 5,663 | 5,589 | 5,516 |
| - Cost |
|
|
9,034 | 9,269 | 9,269 | 9,269 | 9,269 |
| - Accumulated depreciation |
|
|
-3,467 | -3,533 | -3,606 | -3,679 | -3,753 |
| 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 |
|
|
3,870 | 3,870 | 2,070 | 2,070 | 2,070 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
7,975 | 7,975 | 7,975 | 7,975 | 7,975 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-4,105 | -4,105 | -5,905 | -5,905 | -5,905 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,503 | 1,001 | 644 | 473 | 438 |
| 1. Long-term prepaid expenses |
|
|
1,465 | 968 | 617 | 452 | 422 |
| 2. Deferred income tax assets |
|
|
38 | 32 | 27 | 22 | 16 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
296,165 | 285,929 | 359,992 | 288,422 | 338,369 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
177,381 | 176,583 | 249,315 | 176,326 | 226,341 |
| I. Current liabilities |
|
|
174,754 | 173,957 | 246,688 | 173,700 | 223,715 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
159,982 | 154,522 | 218,378 | 119,428 | 195,871 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
5,397 | 12,816 | 11,897 | 36,532 | 12,756 |
| 4. Advances from customers |
|
|
3,202 | 401 | 5,852 | 1,234 | 2,813 |
| 5. Taxes and other payables to the State Budget |
|
|
417 | 749 | 152 | 125 | 149 |
| 6. Payables to employees |
|
|
2,544 | 2,488 | 2,521 | 4,334 | 2,859 |
| 7. Short-term accrued expenses |
|
|
1,591 | 1,174 | 2,758 | 7,677 | 4,737 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,616 | 1,801 | 5,123 | 4,362 | 4,524 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
6 | 6 | 6 | 6 | 6 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,626 | 2,626 | 2,626 | 2,626 | 2,626 |
| 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 |
|
|
2,626 | 2,626 | 2,626 | 2,626 | 2,626 |
| 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 |
|
|
118,784 | 109,346 | 110,677 | 112,096 | 112,028 |
| I. ShareHolder's equity |
|
|
118,784 | 109,346 | 110,677 | 112,096 | 112,028 |
| 1. Owner's investment capital |
|
|
151,993 | 151,993 | 151,993 | 151,993 | 151,993 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-12,426 | -12,426 | -12,426 | -12,426 | -12,426 |
| 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 |
|
|
-20,784 | -30,222 | -28,890 | -27,472 | -27,540 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-21,236 | -21,236 | -30,187 | -30,187 | -30,187 |
| - Profit after tax undistributed this period |
|
|
452 | -8,985 | 1,297 | 2,716 | 2,647 |
| 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 |
|
|
296,165 | 285,929 | 359,992 | 288,422 | 338,369 |
There is no report.
|
|