|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
344,930 | 362,250 | 362,225 | 355,410 | 454,757 |
| I. Cash and cash equivalents |
|
|
31,732 | 57,105 | 69,328 | 56,981 | 98,029 |
| 1. Cash |
|
|
31,732 | 45,105 | 49,328 | 56,981 | 43,029 |
| 2. Cash equivalents |
|
|
| 12,000 | 20,000 | | 55,000 |
| II. Short-term financial investments |
|
|
| | | | 75,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | 75,000 |
| III. Short-term receivables |
|
|
76,206 | 72,386 | 69,320 | 65,582 | 65,110 |
| 1. Short-term receivables of customers |
|
|
74,393 | 77,760 | 80,754 | 76,033 | 65,475 |
| 2. Prepayments to suppliers |
|
|
10,686 | 12,343 | 4,881 | 6,034 | 4,019 |
| 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 |
|
|
15,397 | 6,553 | 6,247 | 6,078 | 8,725 |
| 7. Provision for doubtful short-term receivables |
|
|
-24,271 | -24,271 | -22,563 | -22,563 | -13,109 |
| IV. Inventories |
|
|
94,449 | 121,598 | 138,367 | 143,119 | 172,203 |
| 1. Inventories |
|
|
94,449 | 121,598 | 138,367 | 143,119 | 175,835 |
| 2. Provision for decline in value of inventories |
|
|
| | | | -3,632 |
| V. Other current assets |
|
|
142,544 | 111,160 | 85,210 | 89,729 | 44,414 |
| 1. Short-term prepaid expenses |
|
|
1,498 | 3,233 | 5,302 | 3,818 | 2,140 |
| 2. Deductible VAT |
|
|
139,145 | 105,638 | 77,996 | 84,005 | 40,372 |
| 3. Taxes and the State Receivables |
|
|
1,900 | 2,289 | 1,911 | 1,907 | 1,903 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
270,065 | 271,997 | 311,256 | 306,833 | 294,394 |
| I. Long-term receivables |
|
|
456 | 462 | 466 | 466 | 519 |
| 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 |
|
|
456 | 462 | 466 | 466 | 519 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
87,098 | 90,476 | 96,375 | 93,923 | 92,785 |
| 1. Tangible fixed assets |
|
|
83,300 | 86,679 | 92,578 | 90,126 | 88,988 |
| - Cost |
|
|
230,691 | 238,014 | 247,966 | 243,132 | 241,605 |
| - Accumulated depreciation |
|
|
-147,390 | -151,335 | -155,389 | -153,006 | -152,617 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,797 | 3,797 | 3,797 | 3,797 | 3,797 |
| - Cost |
|
|
7,024 | 7,024 | 7,024 | 4,480 | 4,480 |
| - Accumulated depreciation |
|
|
-3,227 | -3,227 | -3,227 | -683 | -683 |
| III. Real Estate Investments |
|
|
12,185 | 12,025 | 11,865 | 11,704 | 11,544 |
| - Cost |
|
|
20,153 | 20,153 | 20,153 | 20,153 | 20,153 |
| - Accumulated depreciation |
|
|
-7,968 | -8,128 | -8,288 | -8,449 | -8,609 |
| IV. Long-term assets in progress |
|
|
31,665 | 31,103 | 32,617 | 31,508 | 33,313 |
| 1. Costs of long-term production, business in progress |
|
|
19,240 | 18,650 | 20,136 | 19,000 | 19,772 |
| 2. Costs of construction in progress |
|
|
12,425 | 12,453 | 12,481 | 12,509 | 13,541 |
| IV. Long-term financial investments |
|
|
126,444 | 126,444 | 158,692 | 158,692 | 145,571 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
13,120 | 13,120 | 13,120 | 13,120 | 13,120 |
| 3. Other investments in equity instruments |
|
|
145,571 | 145,571 | 145,571 | 145,571 | 145,571 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-32,248 | -32,248 | | | -13,120 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
12,216 | 11,488 | 11,242 | 10,539 | 10,661 |
| 1. Long-term prepaid expenses |
|
|
12,216 | 11,488 | 11,242 | 10,539 | 10,661 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
614,995 | 634,247 | 673,481 | 662,243 | 749,151 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
281,310 | 292,884 | 310,249 | 288,273 | 372,235 |
| I. Current liabilities |
|
|
275,386 | 286,931 | 304,296 | 282,420 | 366,856 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
99,443 | 88,704 | 80,853 | 35,113 | 85,601 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
78,733 | 91,175 | 107,521 | 121,751 | 160,322 |
| 4. Advances from customers |
|
|
35,247 | 47,271 | 40,914 | 50,552 | 39,076 |
| 5. Taxes and other payables to the State Budget |
|
|
844 | 2,455 | 8,901 | 11,220 | 9,457 |
| 6. Payables to employees |
|
|
18,466 | 12,170 | 10,654 | 16,792 | 31,253 |
| 7. Short-term accrued expenses |
|
|
7,376 | 10,507 | 8,014 | 13,260 | 8,241 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,651 | 2,674 | 15,860 | 2,703 | 2,190 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
32,625 | 31,974 | 31,579 | 31,029 | 30,717 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,924 | 5,953 | 5,953 | 5,853 | 5,378 |
| 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 |
|
|
2,711 | 2,739 | 2,739 | 2,639 | 2,165 |
| 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 |
|
|
3,213 | 3,213 | 3,213 | 3,213 | 3,213 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
333,685 | 341,363 | 363,232 | 373,970 | 376,916 |
| I. ShareHolder's equity |
|
|
333,685 | 341,363 | 363,232 | 373,970 | 376,916 |
| 1. Owner's investment capital |
|
|
219,564 | 219,564 | 251,900 | 251,900 | 251,900 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-7,315 | -7,315 | -7,315 | -7,315 | -7,315 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
5,465 | 5,465 | 5,465 | 5,465 | 5,465 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
34,593 | 34,593 | 2,257 | 2,257 | 2,257 |
| 11. After tax undistributed profit |
|
|
81,379 | 89,057 | 110,925 | 121,664 | 124,610 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
91,625 | 81,441 | 70,660 | 70,660 | 70,660 |
| - Profit after tax undistributed this period |
|
|
-10,246 | 7,616 | 40,265 | 51,003 | 53,950 |
| 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 |
|
|
614,995 | 634,247 | 673,481 | 662,243 | 749,151 |
There is no report.
|
|