|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
103,191 | 101,066 | 90,419 | 101,353 | 88,592 |
 | I. Cash and cash equivalents |
|
|
738 | 1,172 | 1,148 | 4,717 | 5,016 |
 | 1. Cash |
|
|
738 | 1,172 | 1,148 | 4,717 | 5,016 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
11,528 | 11,528 | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
11,528 | 11,528 | | | |
 | III. Short-term receivables |
|
|
46,548 | 44,348 | 46,490 | 54,659 | 48,207 |
 | 1. Short-term receivables of customers |
|
|
28,755 | 23,847 | 26,921 | 26,990 | 27,616 |
 | 2. Prepayments to suppliers |
|
|
16,500 | 18,923 | 15,019 | 23,176 | 16,544 |
 | 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 |
|
|
2,654 | 2,941 | 5,912 | 5,855 | 5,728 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,362 | -1,362 | -1,362 | -1,362 | -1,681 |
 | IV. Inventories |
|
|
44,276 | 43,986 | 42,738 | 41,954 | 35,212 |
 | 1. Inventories |
|
|
44,276 | 43,986 | 42,738 | 41,954 | 35,212 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
101 | 32 | 43 | 24 | 157 |
 | 1. Short-term prepaid expenses |
|
|
6 | 6 | 6 | 6 | |
 | 2. Deductible VAT |
|
|
94 | 25 | 30 | 11 | 62 |
 | 3. Taxes and the State Receivables |
|
|
| | 7 | 6 | 95 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,759 | 5,378 | 4,942 | 4,593 | 4,262 |
 | 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 |
|
|
5,452 | 5,147 | 4,842 | 4,538 | 4,224 |
 | 1. Tangible fixed assets |
|
|
4,195 | 3,890 | 3,585 | 3,280 | 2,967 |
 | - Cost |
|
|
25,977 | 25,977 | 25,827 | 25,827 | 24,666 |
 | - Accumulated depreciation |
|
|
-21,782 | -22,087 | -22,242 | -22,547 | -21,699 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,257 | 1,257 | 1,257 | 1,257 | 1,257 |
 | - Cost |
|
|
1,287 | 1,287 | 1,287 | 1,287 | 1,287 |
 | - Accumulated depreciation |
|
|
-30 | -30 | -30 | -30 | -30 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
82 | 82 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
82 | 82 | | | |
 | 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 |
|
|
225 | 149 | 100 | 56 | 38 |
 | 1. Long-term prepaid expenses |
|
|
225 | 149 | 100 | 56 | 38 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
108,950 | 106,444 | 95,361 | 105,946 | 92,854 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
107,865 | 105,744 | 100,001 | 113,162 | 112,062 |
 | I. Current liabilities |
|
|
107,143 | 105,275 | 99,532 | 112,694 | 111,593 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
76,834 | 72,411 | 60,641 | 60,641 | 60,641 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
10,966 | 12,285 | 12,797 | 24,112 | 19,774 |
 | 4. Advances from customers |
|
|
7,967 | 9,297 | 7,539 | 6,952 | 7,366 |
 | 5. Taxes and other payables to the State Budget |
|
|
200 | 235 | 107 | 167 | 186 |
 | 6. Payables to employees |
|
|
2,190 | 2,158 | 1,966 | 2,181 | 2,504 |
 | 7. Short-term accrued expenses |
|
|
3,765 | 371 | 439 | 439 | 574 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,219 | 8,517 | 16,041 | 18,201 | 20,547 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1 | 1 | 1 | 1 | 1 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
722 | 469 | 469 | 469 | 469 |
 | 1. Long-term payables to sellers |
|
|
722 | 469 | 469 | 469 | 469 |
 | 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 |
|
|
1,085 | 700 | -4,640 | -7,216 | -19,208 |
 | I. ShareHolder's equity |
|
|
1,085 | 700 | -4,640 | -7,216 | -19,208 |
 | 1. Owner's investment capital |
|
|
18,000 | 18,000 | 18,000 | 18,000 | 18,000 |
 | 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 |
|
|
510 | 510 | 510 | 510 | 510 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-17,425 | -17,810 | -23,150 | -25,726 | -37,717 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-5,591 | -17,433 | -17,433 | -17,433 | -17,433 |
 | - Profit after tax undistributed this period |
|
|
-11,834 | -377 | -5,717 | -8,293 | -20,284 |
 | 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 |
|
|
108,950 | 106,444 | 95,361 | 105,946 | 92,854 |
There is no report.
|
|