|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
98,104 | 145,273 | 139,427 | 113,385 | 122,115 |
 | I. Cash and cash equivalents |
|
|
13,759 | 21,148 | 24,576 | 20,632 | 34,422 |
 | 1. Cash |
|
|
13,759 | 21,148 | 24,576 | 20,632 | 34,422 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
10,417 | 8,887 | 7,602 | 8,870 | 524 |
 | 1. Trading securities |
|
|
9,887 | 9,887 | 9,887 | 9,887 | |
 | 2. Provision for diminution in value of trading securities |
|
|
| -1,519 | -2,785 | -1,541 | |
 | 3. Investments holding until maturity |
|
|
530 | 520 | 500 | 524 | 524 |
 | III. Short-term receivables |
|
|
58,048 | 103,297 | 90,127 | 65,572 | 62,016 |
 | 1. Short-term receivables of customers |
|
|
39,210 | 74,807 | 61,345 | 38,978 | 35,134 |
 | 2. Prepayments to suppliers |
|
|
1,922 | 3,121 | 2,191 | 1,354 | 1,555 |
 | 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 |
|
|
16,916 | 25,368 | 26,592 | 25,239 | 25,327 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
11,531 | 10,188 | 13,188 | 16,666 | 19,434 |
 | 1. Inventories |
|
|
11,697 | 10,354 | 13,354 | 16,832 | 19,600 |
 | 2. Provision for decline in value of inventories |
|
|
-166 | -166 | -166 | -166 | -166 |
 | V. Other current assets |
|
|
4,349 | 1,752 | 3,933 | 1,645 | 5,719 |
 | 1. Short-term prepaid expenses |
|
|
4,334 | 1,730 | 3,872 | 1,541 | 4,501 |
 | 2. Deductible VAT |
|
|
| | 34 | 24 | |
 | 3. Taxes and the State Receivables |
|
|
15 | 23 | 27 | 81 | 1,218 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
79,982 | 81,202 | 86,102 | 89,272 | 93,662 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
55,002 | 53,976 | 53,763 | 59,745 | 58,054 |
 | 1. Tangible fixed assets |
|
|
50,354 | 49,054 | 48,399 | 54,484 | 52,897 |
 | - Cost |
|
|
124,458 | 125,248 | 126,696 | 134,990 | 135,466 |
 | - Accumulated depreciation |
|
|
-74,105 | -76,194 | -78,297 | -80,507 | -82,569 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4,648 | 4,922 | 5,365 | 5,261 | 5,157 |
 | - Cost |
|
|
5,607 | 5,607 | 6,148 | 6,148 | 6,148 |
 | - Accumulated depreciation |
|
|
-959 | -685 | -784 | -887 | -991 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,943 | 2,957 | 5,072 | 356 | 845 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,943 | 2,957 | 5,072 | 356 | 845 |
 | IV. Long-term financial investments |
|
|
3,656 | 3,623 | 3,591 | 3,611 | 4,881 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-344 | -377 | -409 | -389 | -210 |
 | 5. Investments holding until maturity |
|
|
| | | | 1,091 |
 | V. Total other long-term assets |
|
|
19,380 | 20,647 | 23,675 | 25,560 | 29,883 |
 | 1. Long-term prepaid expenses |
|
|
19,380 | 20,647 | 23,675 | 25,560 | 29,883 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
178,086 | 226,476 | 225,529 | 202,657 | 215,777 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
67,643 | 107,192 | 91,864 | 69,462 | 86,773 |
 | I. Current liabilities |
|
|
67,385 | 106,811 | 91,338 | 68,773 | 85,903 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
13,350 | 10,478 | 17,474 | 14,456 | 15,302 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
34,607 | 72,315 | 47,760 | 33,714 | 48,895 |
 | 4. Advances from customers |
|
|
373 | 414 | 689 | 474 | 610 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,610 | 4,480 | 5,230 | 3,491 | 3,183 |
 | 6. Payables to employees |
|
|
750 | 803 | 831 | 907 | 1,093 |
 | 7. Short-term accrued expenses |
|
|
7,838 | 11,318 | 12,079 | 9,652 | 8,334 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
3,931 | 4,075 | 4,347 | 4,446 | 4,945 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,927 | 2,927 | 2,927 | 1,633 | 3,540 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
258 | 381 | 526 | 689 | 869 |
 | 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 |
|
|
258 | 381 | 526 | 689 | 869 |
 | 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 |
|
|
110,443 | 119,284 | 133,664 | 133,195 | 129,004 |
 | I. ShareHolder's equity |
|
|
110,443 | 119,284 | 133,664 | 133,195 | 129,004 |
 | 1. Owner's investment capital |
|
|
64,223 | 64,223 | 80,278 | 80,278 | 80,278 |
 | 2. Share capital surplus |
|
|
-50 | -50 | -50 | -50 | -50 |
 | 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 |
|
|
557 | 557 | 557 | 557 | 557 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
714 | 714 | 714 | 714 | 714 |
 | 11. After tax undistributed profit |
|
|
44,999 | 53,840 | 52,165 | 51,695 | 47,505 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
34,023 | 33,706 | 8,439 | -1,796 | 37,725 |
 | - Profit after tax undistributed this period |
|
|
10,976 | 20,134 | 43,726 | 53,492 | 9,780 |
 | 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 |
|
|
178,086 | 226,476 | 225,529 | 202,657 | 215,777 |
There is no report.
|
|