|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
333,391 | 433,144 | 434,799 | 380,571 | 320,398 |
| I. Cash and cash equivalents |
|
|
47,215 | 38,964 | 60,392 | 43,982 | 13,330 |
| 1. Cash |
|
|
24,215 | 22,964 | 53,392 | 23,982 | 13,330 |
| 2. Cash equivalents |
|
|
23,000 | 16,000 | 7,000 | 20,000 | |
| II. Short-term financial investments |
|
|
| 3,000 | 3,000 | 3,000 | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 3,000 | 3,000 | 3,000 | |
| III. Short-term receivables |
|
|
216,606 | 247,390 | 222,436 | 188,754 | 190,828 |
| 1. Short-term receivables of customers |
|
|
29,509 | 50,479 | 71,568 | 42,288 | 44,110 |
| 2. Prepayments to suppliers |
|
|
9,604 | 27,514 | 6,660 | 9,420 | 9,258 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
155,000 | 155,000 | 130,000 | 130,000 | 130,000 |
| 6. Other short-term receivables |
|
|
24,024 | 15,801 | 15,610 | 8,449 | 8,958 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,531 | -1,403 | -1,403 | -1,403 | -1,498 |
| IV. Inventories |
|
|
68,204 | 142,324 | 147,171 | 143,305 | 115,015 |
| 1. Inventories |
|
|
73,617 | 147,737 | 153,048 | 149,182 | 120,736 |
| 2. Provision for decline in value of inventories |
|
|
-5,413 | -5,413 | -5,877 | -5,877 | -5,722 |
| V. Other current assets |
|
|
1,366 | 1,466 | 1,800 | 1,530 | 1,226 |
| 1. Short-term prepaid expenses |
|
|
1,323 | 1,466 | 1,377 | 1,452 | 1,226 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
43 | | 423 | 79 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
212,676 | 212,158 | 212,535 | 210,441 | 206,260 |
| 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 |
|
|
105,951 | 102,873 | 102,870 | 99,989 | 97,723 |
| 1. Tangible fixed assets |
|
|
59,312 | 56,645 | 57,053 | 54,583 | 52,280 |
| - Cost |
|
|
192,048 | 192,261 | 195,250 | 195,206 | 194,790 |
| - Accumulated depreciation |
|
|
-132,736 | -135,617 | -138,197 | -140,624 | -142,510 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
46,639 | 46,228 | 45,817 | 45,407 | 45,442 |
| - Cost |
|
|
56,522 | 56,522 | 56,522 | 56,522 | 56,965 |
| - Accumulated depreciation |
|
|
-9,883 | -10,294 | -10,705 | -11,115 | -11,523 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
833 | 3,754 | 3,683 | 4,201 | 2,921 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
833 | 3,754 | 3,683 | 4,201 | 2,921 |
| IV. Long-term financial investments |
|
|
99,000 | 99,000 | 99,000 | 99,000 | 99,000 |
| 1. Investment in subsidiaries |
|
|
3,350 | 3,350 | 3,350 | 3,350 | 3,350 |
| 2. Investments in associated companies, joint ventures |
|
|
99,000 | 99,000 | 99,000 | 99,000 | 99,000 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-3,350 | -3,350 | -3,350 | -3,350 | -3,350 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
6,892 | 6,531 | 6,982 | 7,251 | 6,616 |
| 1. Long-term prepaid expenses |
|
|
2,060 | 1,893 | 2,226 | 2,641 | 2,417 |
| 2. Deferred income tax assets |
|
|
4,045 | 3,851 | 3,869 | 3,724 | 3,375 |
| 3. Other long-term assets |
|
|
786 | 786 | 886 | 886 | 825 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
546,067 | 645,302 | 647,333 | 591,012 | 526,658 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
156,869 | 249,249 | 278,141 | 215,899 | 143,631 |
| I. Current liabilities |
|
|
156,869 | 249,249 | 278,141 | 215,899 | 143,631 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| 94,689 | 90,387 | 60,001 | 23,171 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
26,925 | 31,458 | 20,031 | 10,701 | 3,853 |
| 4. Advances from customers |
|
|
445 | 1,345 | 594 | 3,730 | 2,337 |
| 5. Taxes and other payables to the State Budget |
|
|
11,559 | 887 | 6,442 | 8,955 | 1,356 |
| 6. Payables to employees |
|
|
662 | 1,612 | 4,204 | 1,634 | 482 |
| 7. Short-term accrued expenses |
|
|
14,453 | 15,548 | 13,454 | 14,638 | 10,511 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
102,781 | 103,711 | 142,316 | 115,968 | 101,799 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
45 | | 713 | 272 | 122 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
389,198 | 396,053 | 369,192 | 375,113 | 383,027 |
| I. ShareHolder's equity |
|
|
389,198 | 396,053 | 369,192 | 375,113 | 383,027 |
| 1. Owner's investment capital |
|
|
149,924 | 149,924 | 149,924 | 149,924 | 149,924 |
| 2. Share capital surplus |
|
|
8,520 | 8,520 | 8,520 | 8,520 | 8,520 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-116,848 | -116,848 | -116,848 | -116,848 | -116,848 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
134,250 | 134,250 | 142,456 | 142,456 | 141,160 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
213,351 | 220,206 | 185,139 | 191,060 | 200,271 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
157,518 | 213,351 | 160,090 | 160,090 | 160,090 |
| - Profit after tax undistributed this period |
|
|
55,833 | 6,855 | 25,049 | 30,970 | 40,180 |
| 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 |
|
|
546,067 | 645,302 | 647,333 | 591,012 | 526,658 |
There is no report.
|
|