|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
38,432 | 50,287 | 53,985 | 58,317 | 56,043 |
 | I. Cash and cash equivalents |
|
|
2,677 | 6,683 | 7,697 | 4,082 | 6,094 |
 | 1. Cash |
|
|
2,677 | 6,683 | 7,697 | 4,082 | 6,094 |
 | 2. Cash equivalents |
|
|
| | | | |
 | 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 |
|
|
21,798 | 25,926 | 24,827 | 28,757 | 25,871 |
 | 1. Short-term receivables of customers |
|
|
20,462 | 21,956 | 17,557 | 20,060 | 18,214 |
 | 2. Prepayments to suppliers |
|
|
1,434 | 4,119 | 7,416 | 8,885 | 7,883 |
 | 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 |
|
|
196 | 156 | 159 | 137 | 99 |
 | 7. Provision for doubtful short-term receivables |
|
|
-294 | -306 | -306 | -325 | -325 |
 | IV. Inventories |
|
|
10,031 | 12,311 | 14,676 | 17,767 | 15,189 |
 | 1. Inventories |
|
|
10,031 | 12,311 | 14,676 | 17,767 | 15,189 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,926 | 5,367 | 6,784 | 7,712 | 8,889 |
 | 1. Short-term prepaid expenses |
|
|
806 | 1,333 | 1,410 | 686 | 784 |
 | 2. Deductible VAT |
|
|
2,968 | 3,855 | 5,077 | 6,785 | 7,943 |
 | 3. Taxes and the State Receivables |
|
|
152 | 178 | 298 | 241 | 161 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,612 | 35,125 | 35,619 | 43,759 | 48,783 |
 | I. Long-term receivables |
|
|
4,089 | 4,131 | 4,173 | 4,181 | 4,538 |
 | 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 |
|
|
4,089 | 4,131 | 4,173 | 4,181 | 4,538 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
20,675 | 19,339 | 20,601 | 19,385 | 18,173 |
 | 1. Tangible fixed assets |
|
|
19,151 | 17,855 | 19,157 | 17,980 | 16,808 |
 | - Cost |
|
|
87,295 | 87,381 | 89,853 | 89,853 | 89,853 |
 | - Accumulated depreciation |
|
|
-68,144 | -69,526 | -70,697 | -71,873 | -73,045 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,524 | 1,484 | 1,445 | 1,405 | 1,365 |
 | - Cost |
|
|
3,200 | 3,200 | 3,200 | 3,200 | 3,200 |
 | - Accumulated depreciation |
|
|
-1,677 | -1,716 | -1,756 | -1,795 | -1,835 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
414 | 596 | 97 | 9,811 | 14,358 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
414 | 596 | 97 | 9,811 | 14,358 |
 | 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 |
|
|
11,434 | 11,058 | 10,747 | 10,381 | 11,714 |
 | 1. Long-term prepaid expenses |
|
|
11,434 | 11,058 | 10,747 | 10,381 | 11,714 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
75,044 | 85,411 | 89,603 | 102,076 | 104,826 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
22,389 | 35,633 | 38,064 | 49,195 | 50,653 |
 | I. Current liabilities |
|
|
19,709 | 31,954 | 31,081 | 38,664 | 37,407 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
671 | 4,241 | 3,513 | 6,723 | 9,203 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
14,229 | 17,201 | 18,581 | 22,223 | 20,946 |
 | 4. Advances from customers |
|
|
508 | 652 | 397 | 329 | 137 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,810 | 1,373 | 1,423 | 516 | 1,900 |
 | 6. Payables to employees |
|
|
1,785 | 3,296 | 4,278 | 7,282 | 3,595 |
 | 7. Short-term accrued expenses |
|
|
359 | 566 | 696 | 614 | 1,002 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
612 | 4,239 | 2,158 | 977 | 972 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
-265 | 386 | 35 | 1 | -348 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,680 | 3,679 | 6,983 | 10,531 | 13,246 |
 | 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 |
|
|
| 895 | 4,096 | 7,540 | 10,147 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,680 | 2,784 | 2,888 | 2,991 | 3,099 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
52,655 | 49,779 | 51,539 | 52,881 | 54,173 |
 | I. ShareHolder's equity |
|
|
52,655 | 49,779 | 51,539 | 52,881 | 54,173 |
 | 1. Owner's investment capital |
|
|
28,500 | 28,500 | 28,500 | 28,500 | 28,500 |
 | 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 |
|
|
16,257 | 18,194 | 18,194 | 18,194 | 18,194 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
7,898 | 3,084 | 4,845 | 6,187 | 7,478 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,436 | | | | 6,187 |
 | - Profit after tax undistributed this period |
|
|
1,462 | 3,084 | 4,845 | 6,187 | 1,292 |
 | 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 |
|
|
75,044 | 85,411 | 89,603 | 102,076 | 104,826 |
There is no report.
|
|