|
|
Q4 2021 | Q2 2022 | Q4 2022 | Q2 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
45,639 | 117,305 | 67,300 | 115,480 | 81,182 |
| I. Cash and cash equivalents |
|
|
3,420 | 18,635 | 22,620 | 9,387 | 38,634 |
| 1. Cash |
|
|
3,420 | 18,635 | 22,620 | 9,387 | 38,634 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
14,535 | 75,200 | 20,710 | 83,411 | 16,192 |
| 1. Short-term receivables of customers |
|
|
8,356 | 69,167 | 11,227 | 72,708 | 11,645 |
| 2. Prepayments to suppliers |
|
|
3,154 | 295 | 5,814 | 6,095 | 770 |
| 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 |
|
|
4,032 | 6,678 | 4,661 | 5,588 | 4,785 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,007 | -939 | -993 | -980 | -1,008 |
| IV. Inventories |
|
|
23,495 | 19,532 | 17,821 | 18,967 | 18,413 |
| 1. Inventories |
|
|
23,495 | 19,532 | 17,821 | 18,967 | 18,413 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,190 | 3,937 | 6,149 | 3,714 | 7,943 |
| 1. Short-term prepaid expenses |
|
|
3,910 | 3,937 | 5,887 | 3,714 | 7,290 |
| 2. Deductible VAT |
|
|
280 | | 262 | | 648 |
| 3. Taxes and the State Receivables |
|
|
| | | | 5 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
146,699 | 141,034 | 132,512 | 132,105 | 137,169 |
| 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 |
|
|
134,067 | 130,560 | 120,845 | 119,884 | 128,690 |
| 1. Tangible fixed assets |
|
|
131,835 | 128,527 | 118,904 | 118,086 | 127,067 |
| - Cost |
|
|
326,018 | 333,983 | 334,846 | 341,407 | 359,829 |
| - Accumulated depreciation |
|
|
-194,182 | -205,457 | -215,942 | -223,321 | -232,763 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,232 | 2,034 | 1,941 | 1,798 | 1,623 |
| - Cost |
|
|
4,159 | 4,159 | 4,259 | 4,289 | 4,289 |
| - Accumulated depreciation |
|
|
-1,927 | -2,125 | -2,318 | -2,491 | -2,666 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
5,039 | 4,144 | 4,878 | 2,558 | 469 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
5,039 | 4,144 | 4,878 | 2,558 | 469 |
| 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 |
|
|
7,593 | 6,330 | 6,789 | 9,663 | 8,010 |
| 1. Long-term prepaid expenses |
|
|
7,593 | 6,330 | 6,789 | 9,663 | 8,010 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
192,338 | 258,339 | 199,812 | 247,585 | 218,351 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
112,445 | 177,788 | 116,643 | 166,172 | 124,008 |
| I. Current liabilities |
|
|
110,124 | 175,512 | 114,397 | 163,529 | 121,452 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
67,500 | 37,300 | 18,993 | 1,230 | 76,130 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
17,978 | 102,181 | 64,217 | 129,485 | 10,642 |
| 4. Advances from customers |
|
|
6,726 | 8,187 | 8,755 | 7,090 | 4,612 |
| 5. Taxes and other payables to the State Budget |
|
|
772 | 4,898 | 1,566 | 5,461 | 1,528 |
| 6. Payables to employees |
|
|
11,496 | 7,735 | 18,331 | 11,871 | 25,085 |
| 7. Short-term accrued expenses |
|
|
65 | 8,255 | 8 | 4,842 | 50 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,719 | 5,327 | 1,365 | 1,514 | 1,543 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
867 | 1,628 | 1,161 | 2,035 | 1,862 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
2,321 | 2,276 | 2,246 | 2,643 | 2,556 |
| 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 |
|
|
2,321 | 2,276 | 2,246 | 2,643 | 2,556 |
| 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 |
|
|
79,893 | 80,552 | 83,169 | 81,413 | 94,343 |
| I. ShareHolder's equity |
|
|
79,893 | 80,552 | 83,169 | 81,413 | 94,343 |
| 1. Owner's investment capital |
|
|
58,477 | 58,477 | 58,477 | 58,477 | 64,325 |
| 2. Share capital surplus |
|
|
326 | 326 | 326 | 326 | 326 |
| 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 |
|
|
11,984 | 14,102 | 14,102 | 17,102 | 17,102 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
9,107 | 7,647 | 10,264 | 5,508 | 12,591 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | 92 | 92 |
| - Profit after tax undistributed this period |
|
|
9,107 | 7,647 | 10,264 | 5,416 | 12,499 |
| 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 |
|
|
192,338 | 258,339 | 199,812 | 247,585 | 218,351 |
There is no report.
|
|