|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
63,785 | 69,930 | 69,793 | 73,716 | 70,980 |
 | I. Cash and cash equivalents |
|
|
11,541 | 8,951 | 8,866 | 10,011 | 6,561 |
 | 1. Cash |
|
|
11,541 | 8,951 | 8,866 | 10,011 | 6,561 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
2,218 | | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,218 | | | | |
 | III. Short-term receivables |
|
|
24,207 | 30,663 | 36,038 | 39,936 | 39,062 |
 | 1. Short-term receivables of customers |
|
|
17,494 | 21,313 | 28,454 | 32,076 | 27,208 |
 | 2. Prepayments to suppliers |
|
|
3,046 | 2,992 | 1,414 | 1,244 | 1,664 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 2,218 | 2,218 | 2,218 | 2,218 |
 | 6. Other short-term receivables |
|
|
5,162 | 5,637 | 5,448 | 5,893 | 9,475 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,496 | -1,496 | -1,496 | -1,496 | -1,503 |
 | IV. Inventories |
|
|
25,806 | 30,294 | 24,862 | 23,744 | 25,335 |
 | 1. Inventories |
|
|
25,808 | 30,297 | 24,865 | 23,747 | 25,338 |
 | 2. Provision for decline in value of inventories |
|
|
-3 | -3 | -3 | -3 | -3 |
 | V. Other current assets |
|
|
14 | 22 | 26 | 25 | 22 |
 | 1. Short-term prepaid expenses |
|
|
14 | 22 | 26 | 25 | 22 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 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 |
|
|
5,740 | 5,446 | 5,208 | 4,873 | 4,679 |
 | I. Long-term receivables |
|
|
10 | 10 | 60 | | |
 | 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 |
|
|
10 | 10 | 60 | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,528 | 5,255 | 4,993 | 4,735 | 4,476 |
 | 1. Tangible fixed assets |
|
|
5,528 | 5,255 | 4,993 | 4,735 | 4,476 |
 | - Cost |
|
|
26,995 | 26,995 | 26,995 | 26,995 | 26,995 |
 | - Accumulated depreciation |
|
|
-21,467 | -21,740 | -22,002 | -22,260 | -22,519 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
202 | 181 | 155 | 139 | 203 |
 | 1. Long-term prepaid expenses |
|
|
202 | 181 | 155 | 139 | 203 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
69,525 | 75,376 | 75,001 | 78,590 | 75,659 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
57,751 | 63,585 | 63,170 | 66,718 | 64,577 |
 | I. Current liabilities |
|
|
57,751 | 63,585 | 63,170 | 66,718 | 64,577 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
45,298 | 43,975 | 43,629 | 43,243 | 42,173 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,249 | 7,705 | 10,135 | 12,404 | 13,654 |
 | 4. Advances from customers |
|
|
4,069 | 5,859 | 4,461 | 1,754 | 1,820 |
 | 5. Taxes and other payables to the State Budget |
|
|
453 | 269 | 653 | 1,522 | 1,022 |
 | 6. Payables to employees |
|
|
714 | 1,552 | 1,437 | 1,495 | 1,033 |
 | 7. Short-term accrued expenses |
|
|
140 | 415 | 185 | 3,806 | 452 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
3,556 | 3,538 | 2,398 | 2,224 | 4,153 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
270 | 270 | 270 | 270 | 269 |
 | 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 |
|
|
11,774 | 11,791 | 11,831 | 11,872 | 11,082 |
 | I. ShareHolder's equity |
|
|
11,774 | 11,791 | 11,831 | 11,872 | 11,082 |
 | 1. Owner's investment capital |
|
|
12,000 | 12,000 | 12,000 | 12,000 | 12,000 |
 | 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 |
|
|
1,526 | 1,526 | 1,526 | 1,526 | 1,526 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-1,751 | -1,735 | -1,695 | -1,654 | -2,444 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
-1,751 | -1,735 | -1,695 | -1,654 | -2,444 |
 | 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 |
|
|
69,525 | 75,376 | 75,001 | 78,590 | 75,659 |
There is no report.
|
|