|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
122,965 | 111,015 | 97,937 | 104,947 | 85,759 |
 | I. Cash and cash equivalents |
|
|
18,928 | 12,984 | 5,806 | 22,777 | 6,672 |
 | 1. Cash |
|
|
13,308 | 9,684 | 5,806 | 22,777 | 3,071 |
 | 2. Cash equivalents |
|
|
5,620 | 3,300 | | | 3,600 |
 | II. Short-term financial investments |
|
|
28,440 | 32,941 | 32,720 | 29,964 | 15,424 |
 | 1. Trading securities |
|
|
5,440 | 10,045 | 9,901 | 6,975 | 15,900 |
 | 2. Provision for diminution in value of trading securities |
|
|
| -103 | -180 | -11 | -476 |
 | 3. Investments holding until maturity |
|
|
23,000 | 23,000 | 23,000 | 23,000 | |
 | III. Short-term receivables |
|
|
2,803 | 3,180 | 3,389 | 1,642 | 6,056 |
 | 1. Short-term receivables of customers |
|
|
1,567 | 1,911 | 2,022 | 168 | 5,925 |
 | 2. Prepayments to suppliers |
|
|
1,015 | 786 | 617 | 460 | 98 |
 | 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 |
|
|
222 | 483 | 750 | 1,013 | 32 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
70,820 | 59,104 | 54,404 | 48,752 | 55,344 |
 | 1. Inventories |
|
|
70,820 | 59,104 | 54,404 | 48,752 | 55,344 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,974 | 2,805 | 1,617 | 1,812 | 2,264 |
 | 1. Short-term prepaid expenses |
|
|
149 | 544 | 397 | 414 | 418 |
 | 2. Deductible VAT |
|
|
1,819 | 2,260 | 1,219 | 1,399 | 1,826 |
 | 3. Taxes and the State Receivables |
|
|
6 | 1 | 1 | | 20 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
171,424 | 169,442 | 182,153 | 178,674 | 199,188 |
 | I. Long-term receivables |
|
|
| 81 | 15,081 | 14,081 | 12,081 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 15,000 | 14,000 | 12,000 |
 | 5. Other long-term receivables |
|
|
| 81 | 81 | 81 | 81 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
73,698 | 73,295 | 72,385 | 71,374 | 70,481 |
 | 1. Tangible fixed assets |
|
|
23,973 | 23,570 | 22,661 | 21,649 | 20,756 |
 | - Cost |
|
|
48,925 | 48,914 | 48,953 | 48,533 | 48,533 |
 | - Accumulated depreciation |
|
|
-24,952 | -25,344 | -26,292 | -26,884 | -27,777 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
49,725 | 49,725 | 49,725 | 49,725 | 49,725 |
 | - Cost |
|
|
49,725 | 49,725 | 49,725 | 49,725 | 49,725 |
 | - 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 |
|
|
76,509 | 75,605 | 74,790 | 73,990 | 98,023 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
76,509 | 75,605 | 74,790 | 73,990 | 98,023 |
 | 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 |
|
|
8,844 | 8,626 | 8,601 | 8,471 | 8,384 |
 | 1. Long-term prepaid expenses |
|
|
8,705 | 8,509 | 8,520 | 8,420 | 8,268 |
 | 2. Deferred income tax assets |
|
|
139 | 118 | 80 | 51 | 115 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
12,372 | 11,834 | 11,297 | 10,759 | 10,221 |
 | TOTAL ASSETS |
|
|
294,389 | 280,456 | 280,090 | 283,621 | 284,947 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
42,954 | 26,887 | 23,499 | 21,382 | 20,735 |
 | I. Current liabilities |
|
|
42,754 | 26,687 | 23,299 | 21,182 | 20,535 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
27,318 | 21,127 | 11,654 | 6,215 | 12,961 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
13,265 | 3,124 | 7,441 | 5,974 | 5,804 |
 | 4. Advances from customers |
|
|
398 | 94 | 460 | 3,204 | 360 |
 | 5. Taxes and other payables to the State Budget |
|
|
666 | 1,561 | 2,978 | 4,416 | 781 |
 | 6. Payables to employees |
|
|
723 | 572 | 501 | 918 | 463 |
 | 7. Short-term accrued expenses |
|
|
360 | 156 | 239 | 251 | 145 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
24 | 52 | 27 | 204 | 22 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
200 | 200 | 200 | 200 | 200 |
 | 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 |
|
|
200 | 200 | 200 | 200 | 200 |
 | 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 |
|
|
251,435 | 253,570 | 256,591 | 262,239 | 264,213 |
 | I. ShareHolder's equity |
|
|
251,435 | 253,570 | 256,591 | 262,239 | 264,213 |
 | 1. Owner's investment capital |
|
|
220,000 | 220,000 | 242,000 | 242,000 | 242,000 |
 | 2. Share capital surplus |
|
|
2,208 | 2,208 | 2,204 | 2,204 | 2,204 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
24,959 | 27,062 | 7,959 | 13,401 | 15,290 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
22,989 | 22,989 | 989 | 13,264 | 13,401 |
 | - Profit after tax undistributed this period |
|
|
1,970 | 4,073 | 6,970 | 137 | 1,889 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,269 | 4,300 | 4,428 | 4,634 | 4,719 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
294,389 | 280,456 | 280,090 | 283,621 | 284,947 |
There is no report.
|
|