|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
128,789 | 282,047 | 181,502 | 139,846 | 123,375 |
 | I. Cash and cash equivalents |
|
|
5,559 | 4,936 | 13,650 | 68,204 | 35,362 |
 | 1. Cash |
|
|
2,559 | 4,936 | 4,650 | 2,204 | 1,862 |
 | 2. Cash equivalents |
|
|
3,000 | | 9,000 | 66,000 | 33,500 |
 | II. Short-term financial investments |
|
|
4,117 | 6,088 | 16,088 | 16,084 | 6,084 |
 | 1. Trading securities |
|
|
4,237 | 4,237 | 4,237 | 4,237 | 4,237 |
 | 2. Provision for diminution in value of trading securities |
|
|
-121 | -149 | -149 | -154 | -154 |
 | 3. Investments holding until maturity |
|
|
| 2,000 | 12,000 | 12,000 | 2,000 |
 | III. Short-term receivables |
|
|
48,830 | 246,534 | 136,171 | 32,883 | 38,314 |
 | 1. Short-term receivables of customers |
|
|
26,329 | 245,849 | 135,415 | 31,306 | 27,614 |
 | 2. Prepayments to suppliers |
|
|
22,600 | 1,323 | 1,657 | 1,430 | 9,594 |
 | 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 |
|
|
1,131 | 669 | 406 | 1,138 | 2,098 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,230 | -1,308 | -1,308 | -992 | -992 |
 | IV. Inventories |
|
|
68,051 | 22,755 | 14,576 | 21,697 | 41,571 |
 | 1. Inventories |
|
|
80,685 | 43,370 | 29,691 | 35,251 | 55,153 |
 | 2. Provision for decline in value of inventories |
|
|
-12,634 | -20,615 | -15,115 | -13,554 | -13,582 |
 | V. Other current assets |
|
|
2,233 | 1,733 | 1,017 | 979 | 2,045 |
 | 1. Short-term prepaid expenses |
|
|
2,046 | 1,733 | 993 | 979 | 2,012 |
 | 2. Deductible VAT |
|
|
19 | | 10 | | |
 | 3. Taxes and the State Receivables |
|
|
168 | | 15 | | 33 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
24,708 | 24,142 | 23,686 | 23,394 | 23,057 |
 | 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 |
|
|
17,587 | 17,141 | 16,702 | 16,306 | 15,932 |
 | 1. Tangible fixed assets |
|
|
9,726 | 9,296 | 8,869 | 8,477 | 8,103 |
 | - Cost |
|
|
22,203 | 22,203 | 22,203 | 22,203 | 22,203 |
 | - Accumulated depreciation |
|
|
-12,477 | -12,907 | -13,334 | -13,726 | -14,100 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,861 | 7,845 | 7,833 | 7,829 | 7,829 |
 | - Cost |
|
|
8,165 | 8,165 | 8,165 | 8,165 | 8,165 |
 | - Accumulated depreciation |
|
|
-304 | -320 | -332 | -336 | -336 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 76 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 76 |
 | IV. Long-term financial investments |
|
|
6,800 | 6,800 | 6,800 | 6,800 | 6,800 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
5,450 | 5,450 | 5,450 | 5,450 | 5,450 |
 | 3. Other investments in equity instruments |
|
|
1,350 | 1,350 | 1,350 | 1,350 | 1,350 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
322 | 202 | 185 | 289 | 250 |
 | 1. Long-term prepaid expenses |
|
|
322 | 202 | 185 | 289 | 250 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
153,497 | 306,189 | 205,188 | 163,240 | 146,432 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
61,948 | 209,955 | 107,644 | 65,939 | 56,014 |
 | I. Current liabilities |
|
|
61,948 | 209,955 | 107,644 | 65,939 | 56,014 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
9,256 | 27,792 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,225 | 135,790 | 61,681 | 26,235 | 23,509 |
 | 4. Advances from customers |
|
|
3,193 | 464 | 1,421 | 1,459 | 1,349 |
 | 5. Taxes and other payables to the State Budget |
|
|
| 2,944 | 180 | 1,063 | 5 |
 | 6. Payables to employees |
|
|
1,428 | 7,551 | 8,913 | 5,315 | |
 | 7. Short-term accrued expenses |
|
|
32,479 | 33,152 | 33,072 | 30,914 | 31,267 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
59 | 16 | 64 | 18 | 61 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
308 | 2,246 | 2,313 | 936 | -177 |
 | 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 |
|
|
91,549 | 96,234 | 97,545 | 97,301 | 90,418 |
 | I. ShareHolder's equity |
|
|
91,549 | 96,234 | 97,545 | 97,301 | 90,418 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,907 | -2,907 | -2,907 | -2,907 | -2,907 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
9,962 | 10,429 | 10,517 | 10,501 | 10,500 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
34,494 | 38,712 | 39,935 | 39,708 | 32,826 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
34,043 | 31,713 | 31,713 | 31,713 | 32,705 |
 | - Profit after tax undistributed this period |
|
|
452 | 6,999 | 8,222 | 7,995 | 122 |
 | 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 |
|
|
153,497 | 306,189 | 205,188 | 163,240 | 146,432 |
There is no report.
|
|