|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
54,752 | 61,838 | 53,901 | 64,519 | 67,868 |
 | I. Cash and cash equivalents |
|
|
36,435 | 34,114 | 30,955 | 2,028 | 1,048 |
 | 1. Cash |
|
|
4,513 | 2,777 | 1,655 | 2,028 | 348 |
 | 2. Cash equivalents |
|
|
31,922 | 31,336 | 29,300 | | 700 |
 | 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 |
|
|
12,667 | 20,938 | 15,048 | 48,056 | 50,441 |
 | 1. Short-term receivables of customers |
|
|
9,986 | 16,357 | 10,607 | 12,185 | 23,934 |
 | 2. Prepayments to suppliers |
|
|
645 | 2,449 | 2,595 | 3,328 | 2,907 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | 28,500 | 21,000 |
 | 6. Other short-term receivables |
|
|
3,296 | 3,844 | 3,558 | 6,009 | 4,566 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,260 | -1,713 | -1,713 | -1,966 | -1,966 |
 | IV. Inventories |
|
|
2,517 | 3,614 | 5,024 | 10,867 | 12,890 |
 | 1. Inventories |
|
|
2,517 | 3,614 | 5,024 | 10,867 | 12,890 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,133 | 3,172 | 2,874 | 3,568 | 3,489 |
 | 1. Short-term prepaid expenses |
|
|
375 | 324 | 244 | 216 | 173 |
 | 2. Deductible VAT |
|
|
2,758 | 2,848 | 2,630 | 3,351 | 3,304 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 12 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,072 | 31,429 | 30,841 | 29,607 | 29,225 |
 | I. Long-term receivables |
|
|
550 | 550 | 550 | 550 | 550 |
 | 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 |
|
|
550 | 550 | 550 | 550 | 550 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
9,793 | 1,316 | 1,271 | 147 | 170 |
 | 1. Tangible fixed assets |
|
|
9,793 | 1,316 | 1,271 | 147 | 170 |
 | - Cost |
|
|
37,235 | 17,273 | 17,273 | 17,431 | 17,468 |
 | - Accumulated depreciation |
|
|
-27,442 | -15,957 | -16,003 | -17,283 | -17,299 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
85 | | | | |
 | - Accumulated depreciation |
|
|
-85 | | | | |
 | III. Real Estate Investments |
|
|
20,398 | 28,409 | 28,006 | 28,873 | 28,471 |
 | - Cost |
|
|
36,778 | 56,690 | 56,690 | 56,690 | 56,690 |
 | - Accumulated depreciation |
|
|
-16,379 | -28,281 | -28,684 | -27,817 | -28,219 |
 | 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 |
|
|
945 | 945 | 945 | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,000 | 1,000 | 1,000 | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-55 | -55 | -55 | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
385 | 209 | 69 | 37 | 34 |
 | 1. Long-term prepaid expenses |
|
|
385 | 209 | 69 | 37 | 34 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
86,824 | 93,267 | 84,742 | 94,126 | 97,092 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
17,597 | 22,903 | 13,285 | 22,681 | 25,382 |
 | I. Current liabilities |
|
|
16,327 | 21,828 | 12,363 | 21,808 | 24,499 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,599 | 5,399 | 800 | 1,458 | 14,231 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,046 | 8,722 | 2,259 | 8,581 | 3,802 |
 | 4. Advances from customers |
|
|
11 | 1,772 | 2,058 | 7,486 | 2,336 |
 | 5. Taxes and other payables to the State Budget |
|
|
393 | 402 | 335 | 183 | 66 |
 | 6. Payables to employees |
|
|
196 | 337 | 311 | 669 | 334 |
 | 7. Short-term accrued expenses |
|
|
465 | 92 | 2,302 | 64 | 189 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,482 | 2,051 | 1,265 | 324 | 518 |
 | 11. Other short-term payables |
|
|
1,424 | 265 | 270 | 291 | 281 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,712 | 2,789 | 2,762 | 2,751 | 2,741 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,271 | 1,075 | 922 | 873 | 883 |
 | 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 |
|
|
873 | 873 | 873 | 873 | 883 |
 | 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 |
|
|
397 | 202 | 48 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
69,227 | 70,364 | 71,457 | 71,445 | 71,710 |
 | I. ShareHolder's equity |
|
|
69,227 | 70,364 | 71,457 | 71,445 | 71,710 |
 | 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 60,000 | 60,000 |
 | 2. Share capital surplus |
|
|
| | | -64 | -64 |
 | 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 |
|
|
8,900 | 8,900 | 8,900 | 5,900 | 5,900 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
30,327 | 31,464 | 32,557 | 5,609 | 5,874 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
28,765 | 29,051 | 29,051 | 2,051 | 5,609 |
 | - Profit after tax undistributed this period |
|
|
1,562 | 2,414 | 3,507 | 3,558 | 265 |
 | 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 |
|
|
86,824 | 93,267 | 84,742 | 94,126 | 97,092 |
There is no report.
|
|