|
|
Q2 2023 | Q4 2023 | Q2 2024 | Q4 2024 | Q2 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
60,139 | 54,547 | 54,505 | 60,990 | 73,910 |
 | I. Cash and cash equivalents |
|
|
2,539 | 3,311 | 1,525 | 7,277 | 6,445 |
 | 1. Cash |
|
|
2,539 | 3,311 | 1,525 | 6,773 | 5,933 |
 | 2. Cash equivalents |
|
|
| | | 504 | 512 |
 | 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 |
|
|
19,350 | 13,635 | 19,470 | 18,887 | 27,758 |
 | 1. Short-term receivables of customers |
|
|
15,551 | 12,202 | 15,028 | 18,543 | 23,635 |
 | 2. Prepayments to suppliers |
|
|
4,112 | 1,691 | 4,594 | 640 | 4,452 |
 | 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 |
|
|
381 | 390 | 495 | 554 | 521 |
 | 7. Provision for doubtful short-term receivables |
|
|
-694 | -648 | -648 | -850 | -850 |
 | IV. Inventories |
|
|
35,037 | 34,562 | 30,515 | 32,122 | 37,456 |
 | 1. Inventories |
|
|
35,037 | 34,576 | 30,529 | 32,524 | 37,858 |
 | 2. Provision for decline in value of inventories |
|
|
| -14 | -14 | -402 | -402 |
 | V. Other current assets |
|
|
3,212 | 3,038 | 2,994 | 2,704 | 2,250 |
 | 1. Short-term prepaid expenses |
|
|
529 | 387 | 842 | 784 | 789 |
 | 2. Deductible VAT |
|
|
2,566 | 2,446 | 1,952 | 1,726 | 1,274 |
 | 3. Taxes and the State Receivables |
|
|
117 | 206 | 201 | 194 | 188 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
45,733 | 47,431 | 46,157 | 50,104 | 48,011 |
 | I. Long-term receivables |
|
|
91 | 1 | 213 | 325 | 350 |
 | 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 |
|
|
91 | 1 | 213 | 325 | 350 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
39,526 | 41,310 | 39,696 | 41,930 | 40,269 |
 | 1. Tangible fixed assets |
|
|
39,526 | 41,310 | 37,728 | 39,090 | 37,641 |
 | - Cost |
|
|
96,504 | 100,311 | 98,786 | 100,661 | 101,348 |
 | - Accumulated depreciation |
|
|
-56,978 | -59,001 | -61,057 | -61,571 | -63,708 |
 | 2. Fixed assets of financial leasing |
|
|
| | 1,967 | 2,840 | 2,628 |
 | - Cost |
|
|
| | 1,967 | 2,987 | 2,987 |
 | - Accumulated depreciation |
|
|
| | | -147 | -359 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
319 | 319 | 319 | 319 | 319 |
 | - Accumulated depreciation |
|
|
-319 | -319 | -319 | -319 | -319 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 687 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 687 | |
 | 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 |
|
|
6,117 | 6,121 | 6,248 | 7,162 | 7,391 |
 | 1. Long-term prepaid expenses |
|
|
6,117 | 6,121 | 6,248 | 7,162 | 7,391 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
105,872 | 101,978 | 100,661 | 111,094 | 121,920 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
69,832 | 67,498 | 70,279 | 76,270 | 82,059 |
 | I. Current liabilities |
|
|
65,919 | 63,377 | 65,848 | 70,558 | 72,423 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
35,741 | 35,813 | 37,017 | 37,176 | 35,950 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
14,078 | 13,538 | 12,273 | 8,649 | 10,575 |
 | 4. Advances from customers |
|
|
6,778 | 9,358 | 11,594 | 18,545 | 21,083 |
 | 5. Taxes and other payables to the State Budget |
|
|
25 | 4 | 12 | 147 | 30 |
 | 6. Payables to employees |
|
|
1,662 | 1,278 | 1,457 | 2,821 | 1,662 |
 | 7. Short-term accrued expenses |
|
|
637 | 339 | 485 | 340 | 188 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,830 | 2,882 | 2,857 | 2,834 | 2,895 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
169 | 165 | 154 | 45 | 39 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,913 | 4,121 | 4,430 | 5,711 | 9,636 |
 | 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 |
|
|
93 | 4,121 | 3,407 | 4,353 | 3,761 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,820 | | 1,023 | 1,337 | 5,857 |
 | 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 |
|
|
| | | 21 | 18 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
36,040 | 34,480 | 30,383 | 34,825 | 39,861 |
 | I. ShareHolder's equity |
|
|
36,040 | 34,480 | 30,383 | 34,825 | 39,861 |
 | 1. Owner's investment capital |
|
|
60,000 | 60,000 | 60,000 | 60,000 | 60,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
24 | 24 | 24 | 24 | 24 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-23,984 | -25,544 | -29,642 | -25,199 | -20,163 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-19,870 | -19,870 | -25,544 | -25,544 | -25,199 |
 | - Profit after tax undistributed this period |
|
|
-4,114 | -5,675 | -4,097 | 345 | 5,036 |
 | 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 |
|
|
105,872 | 101,978 | 100,661 | 111,094 | 121,920 |
There is no report.
|
|