|
|
Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
30,814 | 27,492 | 26,455 | 33,441 | 35,573 |
 | I. Cash and cash equivalents |
|
|
2,747 | 2,745 | 4,260 | 3,046 | 3,655 |
 | 1. Cash |
|
|
2,747 | 2,745 | 4,260 | 3,046 | 3,655 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
24,594 | 21,790 | 19,992 | 26,063 | 23,071 |
 | 1. Short-term receivables of customers |
|
|
25,150 | 22,468 | 21,360 | 26,398 | 23,287 |
 | 2. Prepayments to suppliers |
|
|
303 | 213 | 302 | 145 | 166 |
 | 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 |
|
|
932 | 901 | 770 | 1,961 | 2,059 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,792 | -1,792 | -2,441 | -2,441 | -2,441 |
 | IV. Inventories |
|
|
2,788 | 2,468 | 1,779 | 2,324 | 3,037 |
 | 1. Inventories |
|
|
2,788 | 2,468 | 1,779 | 2,324 | 3,037 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
686 | 489 | 424 | 2,007 | 5,809 |
 | 1. Short-term prepaid expenses |
|
|
485 | 438 | 313 | 828 | 1,785 |
 | 2. Deductible VAT |
|
|
201 | 51 | 111 | 1,180 | 4,024 |
 | 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 |
|
|
25,342 | 24,737 | 26,346 | 38,305 | 84,003 |
 | I. Long-term receivables |
|
|
| | | | 1,707 |
 | 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 |
|
|
| | | | 1,707 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
9,028 | 11,763 | 13,556 | 13,007 | 44,356 |
 | 1. Tangible fixed assets |
|
|
3,048 | 5,911 | 7,832 | 9,486 | 31,748 |
 | - Cost |
|
|
25,465 | 27,597 | 29,502 | 32,825 | 55,183 |
 | - Accumulated depreciation |
|
|
-22,417 | -21,686 | -21,670 | -23,339 | -23,434 |
 | 2. Fixed assets of financial leasing |
|
|
2,460 | 2,332 | 2,204 | | 9,087 |
 | - Cost |
|
|
3,869 | 3,869 | 3,869 | | 9,215 |
 | - Accumulated depreciation |
|
|
-1,409 | -1,537 | -1,665 | | -128 |
 | 3. Intangible fixed assets |
|
|
3,520 | 3,520 | 3,520 | 3,520 | 3,520 |
 | - Cost |
|
|
3,520 | 3,520 | 3,520 | 3,520 | 3,520 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
14,888 | 11,571 | 11,571 | 23,884 | 32,999 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
14,888 | 11,571 | 11,571 | 23,884 | 32,999 |
 | IV. Long-term financial investments |
|
|
66 | 66 | 66 | 66 | 66 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
66 | 66 | 66 | 66 | 66 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,360 | 1,337 | 1,153 | 1,349 | 4,875 |
 | 1. Long-term prepaid expenses |
|
|
1,360 | 1,337 | 1,153 | 1,349 | 4,875 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
56,156 | 52,228 | 52,801 | 71,746 | 119,576 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
21,518 | 16,899 | 17,112 | 35,601 | 82,252 |
 | I. Current liabilities |
|
|
19,728 | 12,811 | 14,321 | 30,416 | 29,638 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,360 | 2,267 | 3,569 | 7,469 | 11,880 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,238 | 5,878 | 7,010 | 19,725 | 13,948 |
 | 4. Advances from customers |
|
|
95 | 46 | 20 | 40 | 32 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,041 | 1,158 | 1,267 | 1,043 | 1,383 |
 | 6. Payables to employees |
|
|
1,760 | 2,099 | 1,873 | 853 | 1,467 |
 | 7. Short-term accrued expenses |
|
|
938 | 746 | 420 | 813 | 709 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
133 | 411 | 37 | 263 | 37 |
 | 11. Other short-term payables |
|
|
83 | 127 | 47 | 151 | 124 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
79 | 79 | 79 | 58 | 58 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,791 | 4,088 | 2,791 | 5,185 | 52,615 |
 | 1. Long-term payables to sellers |
|
|
| | | | 19,314 |
 | 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 |
|
|
1,791 | 4,088 | 2,791 | 5,185 | 33,300 |
 | 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 |
|
|
34,637 | 35,330 | 35,689 | 36,145 | 37,324 |
 | I. ShareHolder's equity |
|
|
34,637 | 35,330 | 35,689 | 36,145 | 37,324 |
 | 1. Owner's investment capital |
|
|
12,000 | 12,000 | 12,000 | 12,000 | 30,998 |
 | 2. Share capital surplus |
|
|
69 | 69 | 69 | -131 | -181 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,634 | 1,634 | 1,634 | 1,634 | 1,634 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
13,033 | 13,033 | 13,033 | 13,033 | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
7,902 | 8,594 | 8,953 | 9,609 | 4,873 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,978 | 6,978 | 6,978 | 8,953 | 2,988 |
 | - Profit after tax undistributed this period |
|
|
923 | 1,616 | 1,975 | 656 | 1,884 |
 | 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 |
|
|
56,156 | 52,228 | 52,801 | 71,746 | 119,576 |
There is no report.
|
|