|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
254,622 | 254,234 | 243,999 | 195,787 | 193,670 |
 | I. Cash and cash equivalents |
|
|
695 | 2,428 | 2,109 | 1,731 | 1,769 |
 | 1. Cash |
|
|
695 | 2,428 | 2,109 | 1,731 | 1,769 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
510 | 510 | 510 | 510 | 510 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
510 | 510 | 510 | 510 | 510 |
 | III. Short-term receivables |
|
|
232,824 | 232,743 | 224,879 | 179,928 | 188,447 |
 | 1. Short-term receivables of customers |
|
|
150,789 | 149,031 | 148,756 | 66,829 | 74,316 |
 | 2. Prepayments to suppliers |
|
|
6,532 | 7,141 | 7,149 | 8,061 | 8,023 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,590 | 2,590 | 2,590 | 2,590 | 2,590 |
 | 6. Other short-term receivables |
|
|
165,840 | 166,908 | 165,649 | 165,972 | 167,041 |
 | 7. Provision for doubtful short-term receivables |
|
|
-92,927 | -92,927 | -99,265 | -63,524 | -63,524 |
 | IV. Inventories |
|
|
20,594 | 18,553 | 16,501 | 13,619 | 2,938 |
 | 1. Inventories |
|
|
21,177 | 19,136 | 17,085 | 14,202 | 2,938 |
 | 2. Provision for decline in value of inventories |
|
|
-583 | -583 | -583 | -583 | |
 | V. Other current assets |
|
|
| | | | 7 |
 | 1. Short-term prepaid expenses |
|
|
| | | | 6 |
 | 2. Deductible VAT |
|
|
| | | | 1 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
104,049 | 100,084 | 79,468 | 59,384 | 49,618 |
 | I. Long-term receivables |
|
|
5,684 | 5,684 | 5,684 | 5,925 | 5,925 |
 | 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 |
|
|
5,684 | 5,684 | 5,684 | 5,925 | 5,925 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
58,651 | 55,199 | 53,089 | 51,125 | 43,550 |
 | 1. Tangible fixed assets |
|
|
50,766 | 47,392 | 45,361 | 43,476 | 35,979 |
 | - Cost |
|
|
278,011 | 255,386 | 255,386 | 255,931 | 121,385 |
 | - Accumulated depreciation |
|
|
-227,245 | -207,994 | -210,025 | -212,456 | -85,406 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,885 | 7,807 | 7,728 | 7,650 | 7,571 |
 | - Cost |
|
|
11,724 | 11,724 | 11,724 | 11,724 | 11,724 |
 | - Accumulated depreciation |
|
|
-3,839 | -3,917 | -3,996 | -4,075 | -4,153 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
36,000 | 36,000 | 18,000 | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
36,000 | 36,000 | 36,000 | 36,000 | 36,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | -18,000 | -36,000 | -36,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,713 | 3,201 | 2,695 | 2,334 | 143 |
 | 1. Long-term prepaid expenses |
|
|
3,713 | 3,201 | 2,695 | 2,334 | 143 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
358,671 | 354,318 | 323,467 | 255,171 | 243,288 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
442,839 | 454,159 | 466,964 | 475,453 | 485,430 |
 | I. Current liabilities |
|
|
442,839 | 454,159 | 466,964 | 475,453 | 485,430 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
365,959 | 365,499 | 364,674 | 363,974 | 361,556 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,765 | 8,577 | 8,168 | 8,068 | 7,418 |
 | 4. Advances from customers |
|
|
26 | 526 | 1,016 | 686 | 638 |
 | 5. Taxes and other payables to the State Budget |
|
|
908 | 887 | 936 | 98 | 808 |
 | 6. Payables to employees |
|
|
7 | | 13 | 52 | 566 |
 | 7. Short-term accrued expenses |
|
|
66,358 | 76,875 | 90,350 | 100,753 | 112,693 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,816 | 1,795 | 1,807 | 1,823 | 1,750 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1 | 1 | 1 | | |
 | 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 |
|
|
-84,168 | -99,841 | -143,496 | -220,282 | -242,143 |
 | I. ShareHolder's equity |
|
|
-84,168 | -99,841 | -143,496 | -220,282 | -242,143 |
 | 1. Owner's investment capital |
|
|
200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
 | 2. Share capital surplus |
|
|
11,384 | 11,384 | 11,384 | 11,384 | 11,384 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-3,812 | -3,812 | -3,812 | -3,812 | -3,812 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
13,558 | 13,558 | 13,558 | 13,558 | 13,558 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-305,298 | -320,971 | -364,627 | -441,412 | -463,552 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-216,860 | -305,278 | -305,278 | -305,278 | -305,278 |
 | - Profit after tax undistributed this period |
|
|
-88,438 | -15,693 | -59,348 | -136,134 | -158,274 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | 279 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
358,671 | 354,318 | 323,467 | 255,171 | 243,288 |
There is no report.
|
|