|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
345,645 | 273,820 | 314,403 | 292,498 | 380,965 |
| I. Cash and cash equivalents |
|
|
113,182 | 142,001 | 66,908 | 55,633 | 55,569 |
| 1. Cash |
|
|
108,060 | 134,879 | 51,908 | 43,027 | 54,063 |
| 2. Cash equivalents |
|
|
5,122 | 7,122 | 15,000 | 12,606 | 1,505 |
| II. Short-term financial investments |
|
|
3,000 | 1,500 | 1,922 | 300 | 300 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,000 | 1,500 | 1,922 | 300 | 300 |
| III. Short-term receivables |
|
|
49,782 | 29,297 | 59,903 | 56,462 | 91,543 |
| 1. Short-term receivables of customers |
|
|
63,123 | 41,698 | 58,996 | 55,387 | 102,780 |
| 2. Prepayments to suppliers |
|
|
282 | 805 | 9,244 | 9,017 | 1,828 |
| 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 |
|
|
164 | 581 | 5,270 | 5,665 | 204 |
| 7. Provision for doubtful short-term receivables |
|
|
-13,788 | -13,788 | -13,607 | -13,607 | -13,270 |
| IV. Inventories |
|
|
171,508 | 95,252 | 172,326 | 168,080 | 219,540 |
| 1. Inventories |
|
|
180,156 | 103,899 | 179,446 | 175,200 | 226,544 |
| 2. Provision for decline in value of inventories |
|
|
-8,648 | -8,648 | -7,120 | -7,120 | -7,004 |
| V. Other current assets |
|
|
8,174 | 5,771 | 13,345 | 12,023 | 14,014 |
| 1. Short-term prepaid expenses |
|
|
1,815 | 1,678 | 1,397 | 2,043 | 943 |
| 2. Deductible VAT |
|
|
4,672 | 2,712 | 10,643 | 8,733 | 12,900 |
| 3. Taxes and the State Receivables |
|
|
1,687 | 1,381 | 1,306 | 1,247 | 170 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
206,905 | 199,066 | 198,397 | 204,079 | 208,961 |
| 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 |
|
|
194,745 | 185,264 | 183,020 | 177,729 | 194,644 |
| 1. Tangible fixed assets |
|
|
183,316 | 173,809 | 171,642 | 166,429 | 183,421 |
| - Cost |
|
|
472,068 | 468,947 | 474,141 | 476,036 | 499,169 |
| - Accumulated depreciation |
|
|
-288,751 | -295,138 | -302,498 | -309,608 | -315,748 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
11,429 | 11,455 | 11,377 | 11,300 | 11,223 |
| - Cost |
|
|
12,527 | 12,627 | 12,627 | 12,627 | 12,627 |
| - Accumulated depreciation |
|
|
-1,098 | -1,172 | -1,249 | -1,327 | -1,404 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
560 | 560 | 1,953 | 13,529 | 1,324 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
560 | 560 | 1,953 | 13,529 | 1,324 |
| IV. Long-term financial investments |
|
|
3,273 | 3,444 | 3,314 | 3,314 | 3,231 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
3,273 | 3,444 | 3,314 | 3,314 | 3,231 |
| 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 |
|
|
8,327 | 9,799 | 10,110 | 9,506 | 9,762 |
| 1. Long-term prepaid expenses |
|
|
7,536 | 9,008 | 9,330 | 8,726 | 8,530 |
| 2. Deferred income tax assets |
|
|
791 | 791 | 780 | 780 | 1,232 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
552,551 | 472,886 | 512,800 | 496,577 | 589,925 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
295,891 | 206,560 | 260,764 | 245,827 | 330,834 |
| I. Current liabilities |
|
|
292,642 | 202,812 | 256,937 | 242,000 | 327,316 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | 1,261 | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
139,330 | 49,832 | 106,078 | 119,598 | 232,405 |
| 4. Advances from customers |
|
|
56,461 | 68,680 | 70,468 | 42,231 | 3,514 |
| 5. Taxes and other payables to the State Budget |
|
|
5,998 | 4,123 | 10,293 | 11,691 | 7,753 |
| 6. Payables to employees |
|
|
60,929 | 54,876 | 40,862 | 41,778 | 60,154 |
| 7. Short-term accrued expenses |
|
|
3,637 | 4,124 | 5,126 | 4,141 | 5,671 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
3,248 | 2,542 | | 23 | |
| 11. Other short-term payables |
|
|
13,894 | 12,901 | 14,905 | 15,190 | 6,522 |
| 12. Provision for short term payables |
|
|
4,517 | 1,281 | | | 3,052 |
| 13. Bonus and welfare fund |
|
|
4,628 | 4,451 | 7,944 | 7,347 | 8,244 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,249 | 3,749 | 3,827 | 3,827 | 3,518 |
| 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 |
|
|
998 | 1,498 | 1,498 | 1,498 | 1,498 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | 151 | 151 | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
185 | 185 | 120 | 120 | 54 |
| 12. Development fund of science and technology |
|
|
2,066 | 2,066 | 2,059 | 2,059 | 1,966 |
| B. OWNER'S EQUITY |
|
|
256,659 | 266,326 | 252,036 | 250,750 | 259,092 |
| I. ShareHolder's equity |
|
|
256,659 | 266,326 | 252,036 | 250,750 | 259,092 |
| 1. Owner's investment capital |
|
|
172,500 | 172,500 | 172,500 | 172,500 | 172,500 |
| 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 |
|
|
64,001 | 64,001 | 64,001 | 64,001 | 68,092 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
20,158 | 29,825 | 15,535 | 14,248 | 18,500 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,730 | 20,046 | 3,895 | 3,895 | 3,895 |
| - Profit after tax undistributed this period |
|
|
15,428 | 9,779 | 11,640 | 10,353 | 14,605 |
| 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 |
|
|
552,551 | 472,886 | 512,800 | 496,577 | 589,925 |
There is no report.
|
|