|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
173,872 | 158,723 | 142,270 | 148,232 | 137,040 |
 | I. Cash and cash equivalents |
|
|
8,200 | 10,205 | 2,499 | 3,142 | 5,420 |
 | 1. Cash |
|
|
6,502 | 9,162 | 2,499 | 3,142 | 5,420 |
 | 2. Cash equivalents |
|
|
1,698 | 1,043 | | | |
 | II. Short-term financial investments |
|
|
11,001 | 10,664 | 4,875 | 1,071 | 1,130 |
 | 1. Trading securities |
|
|
2,883 | 2,646 | 2,629 | 2,018 | 1,933 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,081 | -1,182 | -954 | -947 | -803 |
 | 3. Investments holding until maturity |
|
|
9,200 | 9,200 | 3,200 | | |
 | III. Short-term receivables |
|
|
133,562 | 119,122 | 111,562 | 117,891 | 103,523 |
 | 1. Short-term receivables of customers |
|
|
101,521 | 86,583 | 78,972 | 72,722 | 63,338 |
 | 2. Prepayments to suppliers |
|
|
6,298 | 7,175 | 2,349 | 2,755 | 3,828 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | 15,197 | 300 |
 | 6. Other short-term receivables |
|
|
26,790 | 26,411 | 31,289 | 28,265 | 37,104 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,048 | -1,048 | -1,048 | -1,048 | -1,048 |
 | IV. Inventories |
|
|
19,315 | 17,993 | 22,930 | 26,091 | 26,731 |
 | 1. Inventories |
|
|
19,315 | 17,993 | 22,930 | 26,091 | 26,731 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,793 | 739 | 404 | 37 | 236 |
 | 1. Short-term prepaid expenses |
|
|
275 | 55 | 11 | | |
 | 2. Deductible VAT |
|
|
1,517 | 684 | 393 | 6 | 236 |
 | 3. Taxes and the State Receivables |
|
|
1 | | | 32 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
34,612 | 29,432 | 23,561 | 23,514 | 23,182 |
 | 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 |
|
|
12,332 | 7,632 | 2,506 | 2,315 | 2,186 |
 | 1. Tangible fixed assets |
|
|
12,332 | 7,632 | 2,506 | 2,315 | 2,186 |
 | - Cost |
|
|
23,781 | 17,810 | 10,347 | 10,347 | 10,347 |
 | - Accumulated depreciation |
|
|
-11,448 | -10,178 | -7,841 | -8,031 | -8,160 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
242 | 242 | 242 | 242 | 242 |
 | - Accumulated depreciation |
|
|
-242 | -242 | -242 | -242 | -242 |
 | III. Real Estate Investments |
|
|
13,665 | 13,448 | 12,762 | 12,899 | 12,695 |
 | - Cost |
|
|
23,732 | 23,732 | 23,732 | 23,732 | 23,732 |
 | - Accumulated depreciation |
|
|
-10,067 | -10,284 | -10,970 | -10,833 | -11,037 |
 | IV. Long-term assets in progress |
|
|
30 | 30 | 60 | 60 | 60 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
30 | 30 | 60 | 60 | 60 |
 | IV. Long-term financial investments |
|
|
8,266 | 8,110 | 8,110 | 8,110 | 8,110 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
8,266 | 8,110 | 8,110 | 8,110 | 8,110 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
319 | 212 | 123 | 130 | 131 |
 | 1. Long-term prepaid expenses |
|
|
319 | 212 | 123 | 130 | 131 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
208,484 | 188,155 | 165,830 | 171,746 | 160,222 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
71,917 | 55,590 | 33,843 | 43,233 | 32,543 |
 | I. Current liabilities |
|
|
64,554 | 51,353 | 32,055 | 41,511 | 30,795 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
17,180 | 27,261 | 16,500 | 25,633 | 8,248 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
19,660 | 4,400 | 4,598 | 4,828 | 4,396 |
 | 4. Advances from customers |
|
|
12,654 | 3,911 | 4,811 | 2,906 | 4,871 |
 | 5. Taxes and other payables to the State Budget |
|
|
255 | 360 | 317 | 656 | 224 |
 | 6. Payables to employees |
|
|
849 | 1,207 | 668 | 798 | 312 |
 | 7. Short-term accrued expenses |
|
|
14 | 351 | 204 | 234 | 298 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 671 | 373 |
 | 11. Other short-term payables |
|
|
13,942 | 13,798 | 4,943 | 5,778 | 12,071 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1 | 65 | 14 | 6 | 2 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,363 | 4,238 | 1,788 | 1,722 | 1,748 |
 | 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 |
|
|
757 | 138 | 138 | 257 | 257 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
6,606 | 4,100 | 1,651 | 1,465 | 1,491 |
 | 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 |
|
|
136,567 | 132,565 | 131,987 | 128,513 | 127,679 |
 | I. ShareHolder's equity |
|
|
136,567 | 132,565 | 131,987 | 128,513 | 127,679 |
 | 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 2. Share capital surplus |
|
|
57,131 | 57,131 | 57,131 | 57,131 | 57,131 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,511 | -2,511 | -2,511 | -2,511 | -2,511 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
3,832 | 3,832 | 3,832 | 3,832 | 3,832 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-1,885 | -5,888 | -6,465 | -9,939 | -10,773 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
640 | 150 | 150 | 212 | -10,783 |
 | - Profit after tax undistributed this period |
|
|
-2,525 | -6,038 | -6,615 | -10,151 | 10 |
 | 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 |
|
|
208,484 | 188,155 | 165,830 | 171,746 | 160,222 |
There is no report.
|
|