|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
16,856 | 15,632 | 21,647 | 21,707 | 30,935 |
 | I. Cash and cash equivalents |
|
|
7,456 | 8,374 | 12,180 | 11,278 | 18,336 |
 | 1. Cash |
|
|
7,256 | 7,224 | 6,030 | 6,078 | 10,136 |
 | 2. Cash equivalents |
|
|
200 | 1,150 | 6,150 | 5,200 | 8,200 |
 | II. Short-term financial investments |
|
|
1,000 | 1,000 | 4,000 | 4,000 | 3,800 |
 | 1. Trading securities |
|
|
| | | | 3,800 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,000 | 1,000 | 4,000 | 4,000 | |
 | III. Short-term receivables |
|
|
6,702 | 3,432 | 3,279 | 3,868 | 6,504 |
 | 1. Short-term receivables of customers |
|
|
4,865 | 2,684 | 2,353 | 3,290 | 5,280 |
 | 2. Prepayments to suppliers |
|
|
1,022 | 449 | 379 | 173 | 535 |
 | 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 |
|
|
1,345 | 931 | 1,180 | 1,037 | 1,322 |
 | 7. Provision for doubtful short-term receivables |
|
|
-530 | -633 | -633 | -633 | -633 |
 | IV. Inventories |
|
|
1,211 | 2,245 | 1,784 | 1,823 | 1,627 |
 | 1. Inventories |
|
|
1,211 | 2,245 | 1,784 | 1,823 | 1,627 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
486 | 581 | 405 | 739 | 668 |
 | 1. Short-term prepaid expenses |
|
|
486 | 479 | 405 | 739 | 668 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 101 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
55,928 | 55,704 | 55,975 | 56,880 | 55,958 |
 | 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 |
|
|
43,864 | 43,244 | 43,029 | 43,724 | 42,813 |
 | 1. Tangible fixed assets |
|
|
37,073 | 36,463 | 36,257 | 36,962 | 36,051 |
 | - Cost |
|
|
201,588 | 201,475 | 202,150 | 201,687 | 201,687 |
 | - Accumulated depreciation |
|
|
-164,515 | -165,013 | -165,893 | -164,725 | -165,635 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
6,792 | 6,782 | 6,772 | 6,762 | 6,762 |
 | - Cost |
|
|
10,892 | 10,892 | 10,892 | 10,892 | 10,892 |
 | - Accumulated depreciation |
|
|
-4,100 | -4,110 | -4,120 | -4,130 | -4,130 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
5,230 | 5,309 | 5,610 | 5,105 | 5,194 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,230 | 5,309 | 5,610 | 5,105 | 5,194 |
 | 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 |
|
|
6,834 | 7,151 | 7,335 | 8,052 | 7,951 |
 | 1. Long-term prepaid expenses |
|
|
6,809 | 7,151 | 7,316 | 8,052 | 7,951 |
 | 2. Deferred income tax assets |
|
|
25 | | 19 | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
72,784 | 71,335 | 77,622 | 78,587 | 86,893 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
24,265 | 21,533 | 24,421 | 23,055 | 25,384 |
 | I. Current liabilities |
|
|
23,797 | 21,131 | 24,001 | 22,737 | 25,118 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 2,900 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,566 | 4,259 | 3,720 | 4,293 | 4,349 |
 | 4. Advances from customers |
|
|
2,008 | 825 | 805 | 876 | 1,967 |
 | 5. Taxes and other payables to the State Budget |
|
|
9,143 | 6,180 | 8,514 | 6,119 | 9,387 |
 | 6. Payables to employees |
|
|
4,116 | 4,983 | 5,361 | 7,697 | 5,892 |
 | 7. Short-term accrued expenses |
|
|
2,819 | 4,016 | 4,766 | | 2,645 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,030 | 780 | 771 | 791 | 830 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
114 | 88 | 65 | 61 | 49 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
469 | 402 | 420 | 318 | 267 |
 | 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 |
|
|
469 | 402 | 420 | 318 | 267 |
 | 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 |
|
|
48,519 | 49,802 | 53,201 | 55,532 | 61,509 |
 | I. ShareHolder's equity |
|
|
48,519 | 49,802 | 53,201 | 55,532 | 61,509 |
 | 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
22,389 | 22,389 | 22,389 | 22,389 | 22,389 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-53,869 | -52,586 | -49,187 | -46,856 | -40,879 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-57,322 | -57,322 | -57,322 | -57,322 | -46,856 |
 | - Profit after tax undistributed this period |
|
|
3,453 | 4,736 | 8,135 | 10,467 | 5,977 |
 | 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 |
|
|
72,784 | 71,335 | 77,622 | 78,587 | 86,893 |
There is no report.
|
|