|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
212,450 | 202,252 | 175,917 | 159,263 | 118,653 |
| I. Cash and cash equivalents |
|
|
11,329 | 17,427 | 32,911 | 11,950 | 9,498 |
| 1. Cash |
|
|
3,329 | 9,427 | 24,911 | 3,950 | 1,498 |
| 2. Cash equivalents |
|
|
8,000 | 8,000 | 8,000 | 8,000 | 8,000 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
76,637 | 92,289 | 60,765 | 70,980 | 59,405 |
| 1. Short-term receivables of customers |
|
|
90,107 | 104,310 | 77,792 | 93,085 | 78,793 |
| 2. Prepayments to suppliers |
|
|
5,838 | 5,650 | 4,585 | 2,914 | 8,108 |
| 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 |
|
|
13,838 | 16,352 | 12,368 | 14,552 | 15,985 |
| 7. Provision for doubtful short-term receivables |
|
|
-33,145 | -34,023 | -33,980 | -39,571 | -43,481 |
| IV. Inventories |
|
|
114,156 | 88,783 | 78,619 | 73,253 | 46,549 |
| 1. Inventories |
|
|
114,300 | 88,783 | 78,619 | 73,253 | 46,549 |
| 2. Provision for decline in value of inventories |
|
|
-143 | | | | |
| V. Other current assets |
|
|
10,328 | 3,754 | 3,622 | 3,080 | 3,201 |
| 1. Short-term prepaid expenses |
|
|
2,406 | 3,079 | 2,877 | 3,080 | 2,958 |
| 2. Deductible VAT |
|
|
6,958 | 461 | 745 | | 8 |
| 3. Taxes and the State Receivables |
|
|
964 | 214 | | | 235 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
223,954 | 190,569 | 185,402 | 179,707 | 170,158 |
| I. Long-term receivables |
|
|
2,579 | 2,579 | 2,579 | 2,552 | 2,542 |
| 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 |
|
|
2,579 | 2,579 | 2,579 | 2,552 | 2,542 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
175,887 | 160,171 | 154,122 | 153,138 | 147,591 |
| 1. Tangible fixed assets |
|
|
98,204 | 91,441 | 86,792 | 87,209 | 83,063 |
| - Cost |
|
|
528,474 | 517,848 | 515,895 | 520,490 | 520,490 |
| - Accumulated depreciation |
|
|
-430,270 | -426,407 | -429,102 | -433,281 | -437,427 |
| 2. Fixed assets of financial leasing |
|
|
68,343 | 67,045 | 65,748 | 64,450 | 63,152 |
| - Cost |
|
|
77,859 | 77,859 | 77,859 | 77,859 | 77,859 |
| - Accumulated depreciation |
|
|
-9,516 | -10,814 | -12,111 | -13,409 | -14,707 |
| 3. Intangible fixed assets |
|
|
9,340 | 1,685 | 1,582 | 1,479 | 1,376 |
| - Cost |
|
|
11,558 | 3,767 | 3,767 | 3,767 | 3,767 |
| - Accumulated depreciation |
|
|
-2,218 | -2,082 | -2,185 | -2,288 | -2,391 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
23,471 | 8,030 | 10,315 | 7,126 | 7,409 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
23,471 | 8,030 | 10,315 | 7,126 | 7,409 |
| IV. Long-term financial investments |
|
|
816 | 816 | 816 | 816 | 816 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
816 | 816 | 816 | 816 | 816 |
| 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 |
|
|
21,200 | 18,973 | 17,570 | 16,074 | 11,799 |
| 1. Long-term prepaid expenses |
|
|
20,758 | 17,802 | 16,399 | 14,593 | 11,799 |
| 2. Deferred income tax assets |
|
|
442 | 1,170 | 1,170 | 1,481 | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
436,404 | 392,821 | 361,319 | 338,970 | 288,811 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
167,508 | 105,139 | 98,563 | 116,879 | 113,264 |
| I. Current liabilities |
|
|
134,696 | 80,289 | 73,713 | 99,991 | 96,376 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
80,654 | 26,683 | 23,099 | 26,212 | 44,971 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
31,065 | 26,244 | 24,981 | 31,676 | 27,473 |
| 4. Advances from customers |
|
|
2,046 | 4,409 | 6,779 | 1,486 | 4,218 |
| 5. Taxes and other payables to the State Budget |
|
|
243 | 3,946 | 6,455 | 27,299 | 6,164 |
| 6. Payables to employees |
|
|
| 2,387 | 2,141 | 4,442 | 2,344 |
| 7. Short-term accrued expenses |
|
|
14,306 | 10,661 | 7,356 | 5,644 | 5,306 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,455 | 364 | | 218 | 909 |
| 11. Other short-term payables |
|
|
4,587 | 5,221 | 2,538 | 2,670 | 4,660 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
341 | 375 | 365 | 345 | 331 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
32,812 | 24,850 | 24,850 | 16,888 | 16,888 |
| 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 |
|
|
400 | 400 | 400 | 400 | 400 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
32,412 | 24,450 | 24,450 | 16,488 | 16,488 |
| 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 |
|
|
268,896 | 287,682 | 262,756 | 222,091 | 175,547 |
| I. ShareHolder's equity |
|
|
268,896 | 287,682 | 262,756 | 222,091 | 175,547 |
| 1. Owner's investment capital |
|
|
209,723 | 209,723 | 209,723 | 209,723 | 209,723 |
| 2. Share capital surplus |
|
|
15,257 | 15,257 | 15,257 | 15,257 | 15,257 |
| 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 |
|
|
5,353 | 5,353 | 5,353 | 5,353 | 5,353 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
38,563 | 57,349 | 32,423 | -8,242 | -54,786 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
37,471 | 37,394 | 37,394 | 37,394 | -40,653 |
| - Profit after tax undistributed this period |
|
|
1,093 | 19,955 | -4,971 | -45,636 | -14,133 |
| 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 |
|
|
436,404 | 392,821 | 361,319 | 338,970 | 288,811 |
There is no report.
|
|