|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
270,339 | 262,749 | 279,965 | 306,563 | 345,740 |
| I. Cash and cash equivalents |
|
|
121 | 728 | 9,602 | 7,694 | 3,038 |
| 1. Cash |
|
|
121 | 728 | 612 | 144 | 2,478 |
| 2. Cash equivalents |
|
|
| | 8,990 | 7,551 | 560 |
| II. Short-term financial investments |
|
|
4,300 | 10,190 | | 6,140 | 21,951 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
4,300 | 10,190 | | 6,140 | 21,951 |
| III. Short-term receivables |
|
|
120,615 | 92,952 | 102,348 | 83,375 | 126,154 |
| 1. Short-term receivables of customers |
|
|
114,028 | 76,151 | 75,968 | 78,831 | 108,999 |
| 2. Prepayments to suppliers |
|
|
2,666 | 4,761 | 5,640 | 3,173 | 5,156 |
| 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 |
|
|
4,592 | 13,830 | 23,709 | 4,640 | 15,268 |
| 7. Provision for doubtful short-term receivables |
|
|
-671 | -1,790 | -2,970 | -3,270 | -3,270 |
| IV. Inventories |
|
|
137,694 | 157,500 | 166,635 | 205,298 | 192,450 |
| 1. Inventories |
|
|
137,694 | 157,500 | 166,635 | 205,298 | 192,450 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
7,609 | 1,378 | 1,381 | 4,056 | 2,148 |
| 1. Short-term prepaid expenses |
|
|
3,282 | 1,378 | 1,193 | 1,444 | 1,064 |
| 2. Deductible VAT |
|
|
4,327 | | 187 | 2,611 | 1,085 |
| 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 |
|
|
83,909 | 91,747 | 91,777 | 94,883 | 109,868 |
| I. Long-term receivables |
|
|
473 | 473 | 473 | 247 | 473 |
| 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 |
|
|
473 | 473 | 473 | 247 | 473 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
28,961 | 59,878 | 58,216 | 72,039 | 70,447 |
| 1. Tangible fixed assets |
|
|
25,275 | 56,273 | 54,693 | 64,190 | 67,088 |
| - Cost |
|
|
95,188 | 128,148 | 128,148 | 139,431 | 144,269 |
| - Accumulated depreciation |
|
|
-69,913 | -71,875 | -73,455 | -75,241 | -77,181 |
| 2. Fixed assets of financial leasing |
|
|
3,350 | 3,282 | 3,214 | 7,554 | 3,077 |
| - Cost |
|
|
4,103 | 4,103 | 4,103 | 8,586 | 4,103 |
| - Accumulated depreciation |
|
|
-752 | -821 | -889 | -1,032 | -1,026 |
| 3. Intangible fixed assets |
|
|
336 | 322 | 309 | 296 | 282 |
| - Cost |
|
|
430 | 430 | 430 | 430 | 430 |
| - Accumulated depreciation |
|
|
-94 | -108 | -121 | -134 | -148 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
44,408 | 19,959 | 21,967 | 12,230 | 22,025 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
44,408 | 19,959 | 21,967 | 12,230 | 22,025 |
| 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 |
|
|
10,067 | 11,437 | 11,122 | 10,366 | 16,923 |
| 1. Long-term prepaid expenses |
|
|
10,067 | 11,437 | 11,122 | 10,366 | 16,923 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
354,248 | 354,496 | 371,742 | 401,446 | 455,608 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
263,541 | 263,063 | 282,490 | 310,399 | 362,199 |
| I. Current liabilities |
|
|
240,843 | 242,013 | 261,058 | 292,036 | 341,624 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
161,571 | 160,875 | 197,884 | 230,390 | 254,083 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
55,581 | 61,730 | 36,513 | 41,083 | 65,894 |
| 4. Advances from customers |
|
|
10,282 | 9,413 | 16,835 | 12,193 | 12,337 |
| 5. Taxes and other payables to the State Budget |
|
|
1,916 | 2,768 | 1,663 | 902 | 1,644 |
| 6. Payables to employees |
|
|
1,276 | 1,521 | 1,137 | 1,480 | 1,290 |
| 7. Short-term accrued expenses |
|
|
3,885 | 2,509 | 1,162 | 1,748 | 2,127 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
6,320 | 3,184 | 5,852 | 4,230 | 4,239 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
11 | 11 | 11 | 11 | 11 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
22,699 | 21,050 | 21,432 | 18,363 | 20,575 |
| 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 |
|
|
22,699 | 21,050 | 21,432 | 18,363 | 20,575 |
| 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 |
|
|
90,707 | 91,433 | 89,252 | 91,046 | 93,409 |
| I. ShareHolder's equity |
|
|
90,707 | 91,433 | 89,252 | 91,046 | 93,409 |
| 1. Owner's investment capital |
|
|
79,000 | 79,000 | 79,000 | 79,000 | 79,000 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
28 | 28 | 28 | 28 | 28 |
| 11. After tax undistributed profit |
|
|
11,679 | 12,405 | 10,224 | 12,018 | 14,381 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,845 | 2,824 | 9,460 | 9,460 | 9,460 |
| - Profit after tax undistributed this period |
|
|
4,834 | 9,581 | 764 | 2,558 | 4,921 |
| 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 |
|
|
354,248 | 354,496 | 371,742 | 401,446 | 455,608 |
There is no report.
|
|