|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
168,396 | 179,072 | 335,255 | 155,219 | 324,670 |
| I. Cash and cash equivalents |
|
|
126 | 1,713 | 1,402 | 270 | 806 |
| 1. Cash |
|
|
126 | 1,713 | 1,402 | 270 | 806 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
5,851 | 5,851 | 5,851 | 5,851 | 5,851 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,851 | 5,851 | 5,851 | 5,851 | 5,851 |
| III. Short-term receivables |
|
|
134,580 | 104,834 | 195,763 | 106,613 | 174,258 |
| 1. Short-term receivables of customers |
|
|
129,066 | 96,881 | 183,420 | 94,246 | 157,085 |
| 2. Prepayments to suppliers |
|
|
553 | 1,527 | 649 | 672 | 1,490 |
| 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 |
|
|
4,960 | 6,426 | 11,694 | 11,694 | 15,801 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -118 |
| IV. Inventories |
|
|
27,403 | 66,084 | 128,794 | 42,345 | 140,621 |
| 1. Inventories |
|
|
27,403 | 66,084 | 129,713 | 42,545 | 140,621 |
| 2. Provision for decline in value of inventories |
|
|
| | -919 | -200 | |
| V. Other current assets |
|
|
437 | 591 | 3,445 | 140 | 3,134 |
| 1. Short-term prepaid expenses |
|
|
26 | 118 | 118 | 26 | 26 |
| 2. Deductible VAT |
|
|
411 | 448 | 3,322 | | 3,108 |
| 3. Taxes and the State Receivables |
|
|
| 24 | 5 | 115 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
215,746 | 210,543 | 210,507 | 215,756 | 225,982 |
| 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 |
|
|
160,384 | 158,247 | 155,474 | 152,042 | 160,960 |
| 1. Tangible fixed assets |
|
|
148,522 | 146,460 | 143,762 | 140,405 | 149,398 |
| - Cost |
|
|
346,347 | 348,138 | 349,383 | 349,988 | 363,166 |
| - Accumulated depreciation |
|
|
-197,825 | -201,678 | -205,621 | -209,583 | -213,768 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
11,862 | 11,787 | 11,712 | 11,637 | 11,562 |
| - Cost |
|
|
12,394 | 12,394 | 12,394 | 12,394 | 12,394 |
| - Accumulated depreciation |
|
|
-532 | -607 | -682 | -757 | -831 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
998 | 998 | 998 | 1,079 | 1,042 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
998 | 998 | 998 | 1,079 | 1,042 |
| 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 |
|
|
54,364 | 51,298 | 54,035 | 62,636 | 63,980 |
| 1. Long-term prepaid expenses |
|
|
53,303 | 50,237 | 52,974 | 62,120 | 63,464 |
| 2. Deferred income tax assets |
|
|
1,061 | 1,061 | | 516 | 516 |
| 3. Other long-term assets |
|
|
| | 1,061 | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
384,142 | 389,614 | 545,762 | 370,975 | 550,652 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
199,823 | 214,711 | 363,865 | 189,719 | 365,984 |
| I. Current liabilities |
|
|
188,656 | 205,553 | 355,711 | 182,462 | 359,458 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
23,756 | 17,748 | 8,263 | 12,812 | 3,636 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
117,109 | 136,994 | 289,383 | 107,903 | 301,439 |
| 4. Advances from customers |
|
|
2,471 | 2,118 | 1,259 | 1,797 | 1,140 |
| 5. Taxes and other payables to the State Budget |
|
|
27,752 | 20,772 | 23,969 | 32,745 | 26,819 |
| 6. Payables to employees |
|
|
5,252 | 3,234 | 9,599 | 11,830 | 6,054 |
| 7. Short-term accrued expenses |
|
|
768 | 744 | 1,548 | 1,332 | 1,052 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
10,445 | 17,038 | 17,585 | 10,760 | 16,552 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,104 | 6,903 | 4,105 | 3,283 | 2,766 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
11,167 | 9,158 | 8,154 | 7,257 | 6,526 |
| 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 |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8,167 | 6,158 | 5,154 | 4,257 | 3,526 |
| 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 |
|
|
184,318 | 174,904 | 181,898 | 181,256 | 184,668 |
| I. ShareHolder's equity |
|
|
184,318 | 174,904 | 181,898 | 181,256 | 184,668 |
| 1. Owner's investment capital |
|
|
124,996 | 124,996 | 124,996 | 124,996 | 124,996 |
| 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 |
|
|
33,612 | 35,713 | 35,713 | 35,713 | 35,713 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
25,710 | 14,194 | 21,188 | 20,547 | 23,958 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
20,909 | 6,527 | 6,527 | 6,527 | 20,674 |
| - Profit after tax undistributed this period |
|
|
4,800 | 7,667 | 14,661 | 14,020 | 3,284 |
| 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 |
|
|
384,142 | 389,614 | 545,762 | 370,975 | 550,652 |
There is no report.
|
|