|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
112,107 | 107,737 | 96,004 | 54,035 | 82,863 |
| I. Cash and cash equivalents |
|
|
8,474 | 8,490 | 8,731 | 4,368 | 3,773 |
| 1. Cash |
|
|
3,320 | 3,320 | 3,549 | 4,368 | 3,773 |
| 2. Cash equivalents |
|
|
5,154 | 5,170 | 5,182 | | |
| II. Short-term financial investments |
|
|
403 | 403 | 403 | 181 | 264 |
| 1. Trading securities |
|
|
1,480 | 1,480 | 1,480 | 1,480 | 1,480 |
| 2. Provision for diminution in value of trading securities |
|
|
-1,077 | -1,077 | -1,077 | -1,299 | -1,216 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
51,561 | 69,722 | 54,550 | 40,709 | 56,371 |
| 1. Short-term receivables of customers |
|
|
38,144 | 54,559 | 39,279 | 29,931 | 39,567 |
| 2. Prepayments to suppliers |
|
|
12,611 | 14,065 | 14,328 | 14,085 | 14,894 |
| 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 |
|
|
1,153 | 1,975 | 2,166 | 3,402 | 3,122 |
| 7. Provision for doubtful short-term receivables |
|
|
-346 | -877 | -1,223 | -6,709 | -1,212 |
| IV. Inventories |
|
|
51,048 | 28,645 | 32,072 | 8,468 | 22,192 |
| 1. Inventories |
|
|
51,415 | 29,012 | 32,439 | 9,238 | 22,670 |
| 2. Provision for decline in value of inventories |
|
|
-367 | -367 | -367 | -770 | -478 |
| V. Other current assets |
|
|
620 | 477 | 248 | 309 | 262 |
| 1. Short-term prepaid expenses |
|
|
620 | 477 | 248 | 203 | 158 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | | 106 | 104 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
50,808 | 51,738 | 50,508 | 71,900 | 43,045 |
| I. Long-term receivables |
|
|
516 | 553 | 449 | 23,351 | 401 |
| 1. Long-term customer's receivables |
|
|
| | | 24,385 | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
516 | 553 | 449 | 395 | 401 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | -1,429 | |
| II. Fixed assets |
|
|
49,920 | 50,620 | 49,464 | 48,092 | 42,158 |
| 1. Tangible fixed assets |
|
|
42,900 | 43,965 | 43,199 | 42,383 | 37,381 |
| - Cost |
|
|
83,486 | 81,491 | 81,491 | 80,012 | 69,387 |
| - Accumulated depreciation |
|
|
-40,586 | -37,526 | -38,292 | -37,629 | -32,006 |
| 2. Fixed assets of financial leasing |
|
|
3,337 | 2,871 | 2,512 | 2,153 | 1,265 |
| - Cost |
|
|
5,653 | 5,653 | 5,653 | 5,653 | 3,985 |
| - Accumulated depreciation |
|
|
-2,317 | -2,783 | -3,141 | -3,500 | -2,720 |
| 3. Intangible fixed assets |
|
|
3,683 | 3,784 | 3,753 | 3,556 | 3,512 |
| - Cost |
|
|
6,258 | 6,258 | 6,258 | 6,258 | 6,258 |
| - Accumulated depreciation |
|
|
-2,574 | -2,474 | -2,505 | -2,702 | -2,745 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
286 | 270 | 270 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
286 | 270 | 270 | | |
| 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 |
|
|
85 | 296 | 325 | 457 | 486 |
| 1. Long-term prepaid expenses |
|
|
85 | 296 | 325 | 457 | 486 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
162,915 | 159,475 | 146,511 | 125,935 | 125,907 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
93,739 | 86,911 | 74,929 | 65,147 | 59,841 |
| I. Current liabilities |
|
|
79,572 | 72,474 | 59,782 | 55,962 | 49,104 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
52,753 | 51,069 | 34,611 | 37,004 | 30,519 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
17,067 | 10,819 | 12,305 | 8,654 | 8,294 |
| 4. Advances from customers |
|
|
3,446 | 2,353 | 4,434 | 1,709 | 2,769 |
| 5. Taxes and other payables to the State Budget |
|
|
2,689 | 4,732 | 4,606 | 4,674 | 3,563 |
| 6. Payables to employees |
|
|
286 | 246 | 214 | 227 | 237 |
| 7. Short-term accrued expenses |
|
|
| 71 | | 194 | 162 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
1,546 | 1,394 | 1,823 | 1,711 | 1,776 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,785 | 1,790 | 1,790 | 1,790 | 1,785 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,168 | 14,437 | 15,147 | 9,185 | 10,737 |
| 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 |
|
|
11,346 | 11,924 | 12,946 | 7,297 | 9,162 |
| 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 |
|
|
2,822 | 2,514 | 2,201 | 1,888 | 1,575 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
69,176 | 72,563 | 71,582 | 60,788 | 66,066 |
| I. ShareHolder's equity |
|
|
69,176 | 72,563 | 71,582 | 60,788 | 66,066 |
| 1. Owner's investment capital |
|
|
54,674 | 54,674 | 54,674 | 54,674 | 54,674 |
| 2. Share capital surplus |
|
|
3,816 | 3,816 | 3,816 | 3,816 | 3,816 |
| 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 |
|
|
6,929 | 6,929 | 6,929 | 6,929 | 6,929 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
3,756 | 7,144 | 6,163 | -4,632 | 646 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,047 | 6,047 | 7,213 | 2,745 | 2,745 |
| - Profit after tax undistributed this period |
|
|
-2,291 | 1,096 | -1,050 | -7,377 | -2,099 |
| 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 |
|
|
162,915 | 159,475 | 146,511 | 125,935 | 125,907 |
There is no report.
|
|