|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
35,336 | 32,284 | 45,634 | 48,343 | 36,058 |
 | I. Cash and cash equivalents |
|
|
4,683 | 7,057 | 7,346 | 7,648 | 6,993 |
 | 1. Cash |
|
|
2,483 | 4,057 | 5,346 | 7,648 | 6,993 |
 | 2. Cash equivalents |
|
|
2,200 | 3,000 | 2,000 | | |
 | II. Short-term financial investments |
|
|
11,973 | 5,328 | 10,828 | 10,828 | 5,877 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
11,973 | 5,328 | 10,828 | 10,828 | 5,877 |
 | III. Short-term receivables |
|
|
9,527 | 8,767 | 10,069 | 19,593 | 8,121 |
 | 1. Short-term receivables of customers |
|
|
8,548 | 7,391 | 8,978 | 20,251 | 6,352 |
 | 2. Prepayments to suppliers |
|
|
215 | 2,044 | 689 | 109 | 215 |
 | 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 |
|
|
1,935 | 502 | 1,572 | 404 | 2,724 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,170 | -1,170 | -1,170 | -1,170 | -1,170 |
 | IV. Inventories |
|
|
8,763 | 10,924 | 17,165 | 10,265 | 14,562 |
 | 1. Inventories |
|
|
8,763 | 10,924 | 17,165 | 10,265 | 14,562 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
390 | 209 | 227 | 8 | 505 |
 | 1. Short-term prepaid expenses |
|
|
203 | 164 | 219 | | 53 |
 | 2. Deductible VAT |
|
|
181 | 38 | 1 | 1 | 446 |
 | 3. Taxes and the State Receivables |
|
|
6 | 6 | 6 | 6 | 6 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,789 | 16,879 | 15,330 | 15,298 | 18,072 |
 | I. Long-term receivables |
|
|
3,536 | 3,536 | 3,536 | 3,536 | 2,280 |
 | 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 |
|
|
3,536 | 3,536 | 3,536 | 3,536 | 2,280 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,178 | 9,764 | 9,261 | 10,258 | 14,667 |
 | 1. Tangible fixed assets |
|
|
7,932 | 9,518 | 9,015 | 10,013 | 14,421 |
 | - Cost |
|
|
72,621 | 73,817 | 73,817 | 75,197 | 80,207 |
 | - Accumulated depreciation |
|
|
-64,690 | -64,299 | -64,802 | -65,184 | -65,786 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
246 | 246 | 246 | 246 | 245 |
 | - Cost |
|
|
258 | 258 | 258 | 258 | 258 |
 | - Accumulated depreciation |
|
|
-12 | -12 | -12 | -13 | -13 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 28 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 28 | |
 | 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 |
|
|
4,075 | 3,579 | 2,533 | 1,476 | 1,125 |
 | 1. Long-term prepaid expenses |
|
|
4,075 | 3,579 | 2,533 | 1,476 | 1,125 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
51,125 | 49,163 | 60,964 | 63,641 | 54,130 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,386 | 10,147 | 20,094 | 23,118 | 13,773 |
 | I. Current liabilities |
|
|
10,186 | 8,913 | 18,784 | 20,494 | 12,758 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 3,813 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,362 | 4,096 | 5,232 | 8,253 | 5,903 |
 | 4. Advances from customers |
|
|
2,074 | 1,052 | 6,409 | 596 | 805 |
 | 5. Taxes and other payables to the State Budget |
|
|
64 | 192 | 2,341 | 1,550 | 539 |
 | 6. Payables to employees |
|
|
24 | 617 | 680 | 1,586 | 411 |
 | 7. Short-term accrued expenses |
|
|
160 | 145 | 145 | 149 | 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 |
|
|
3,499 | 2,735 | 3,901 | 4,546 | 3,492 |
 | 12. Provision for short term payables |
|
|
| | | | 1,462 |
 | 13. Bonus and welfare fund |
|
|
4 | 76 | 76 | 2 | 2 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,200 | 1,234 | 1,310 | 2,624 | 1,015 |
 | 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 |
|
|
1,200 | 1,234 | 1,310 | 2,624 | 1,015 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
39,740 | 39,016 | 40,870 | 40,523 | 40,356 |
 | I. ShareHolder's equity |
|
|
39,333 | 38,610 | 40,464 | 40,117 | 39,950 |
 | 1. Owner's investment capital |
|
|
27,000 | 27,000 | 27,000 | 27,000 | 27,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
8,379 | 8,379 | 8,379 | 8,379 | 8,379 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,562 | 2,562 | 2,562 | 2,562 | 2,562 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,392 | 669 | 2,523 | 2,176 | 2,009 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,826 | 1,755 | 1,755 | | 2,249 |
 | - Profit after tax undistributed this period |
|
|
-434 | -1,086 | 768 | 2,176 | -240 |
 | 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 |
|
|
406 | 406 | 406 | 406 | 406 |
 | 1. Funding resources |
|
|
124 | 124 | 124 | 124 | 124 |
 | 2. Funding resources that form fixed assets |
|
|
282 | 282 | 282 | 282 | 282 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
51,125 | 49,163 | 60,964 | 63,641 | 54,130 |
There is no report.
|
|