|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,369 | 90,714 | 119,145 | 150,227 | 154,820 |
 | I. Cash and cash equivalents |
|
|
226 | 242 | 1,824 | 2,562 | 6,676 |
 | 1. Cash |
|
|
226 | 242 | 1,824 | 2,562 | 6,676 |
 | 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 |
|
|
10,048 | 90,325 | 117,155 | 147,374 | 147,854 |
 | 1. Short-term receivables of customers |
|
|
43 | | 900 | 6,580 | 6,914 |
 | 2. Prepayments to suppliers |
|
|
10,004 | 10,325 | 774 | 794 | 346 |
 | 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 |
|
|
| 80,000 | 115,481 | 140,000 | 140,595 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
| | | | |
 | 1. Inventories |
|
|
| | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
95 | 146 | 167 | 291 | 290 |
 | 1. Short-term prepaid expenses |
|
|
| 55 | 78 | 103 | 109 |
 | 2. Deductible VAT |
|
|
95 | 91 | 89 | 188 | 181 |
 | 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 |
|
|
130,015 | 49,936 | 23,074 | 1,067 | 1,649 |
 | 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 |
|
|
| | | 939 | 1,520 |
 | 1. Tangible fixed assets |
|
|
| | | 939 | 899 |
 | - Cost |
|
|
| | | 953 | 952 |
 | - Accumulated depreciation |
|
|
| | | -13 | -53 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | 621 |
 | - Cost |
|
|
| | | | 650 |
 | - Accumulated depreciation |
|
|
| | | | -29 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 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 |
|
|
130,000 | 49,923 | 23,000 | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
120,000 | | | | |
 | 3. Other investments in equity instruments |
|
|
10,000 | 50,000 | 23,000 | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -77 | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
15 | 13 | 74 | 128 | 129 |
 | 1. Long-term prepaid expenses |
|
|
15 | 13 | 74 | 128 | 129 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
140,384 | 140,649 | 142,219 | 151,295 | 156,469 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
405 | 314 | 696 | 3,718 | 6,545 |
 | I. Current liabilities |
|
|
405 | 314 | 696 | 3,718 | 6,545 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
68 | 64 | 61 | 1,428 | 5,568 |
 | 4. Advances from customers |
|
|
5 | | | | 22 |
 | 5. Taxes and other payables to the State Budget |
|
|
139 | 32 | 329 | 1,868 | 622 |
 | 6. Payables to employees |
|
|
59 | 84 | 170 | 372 | 333 |
 | 7. Short-term accrued expenses |
|
|
| | | 50 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 2 | | |
 | 11. Other short-term payables |
|
|
134 | 134 | 134 | | |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
139,979 | 140,335 | 141,523 | 147,576 | 149,924 |
 | I. ShareHolder's equity |
|
|
139,979 | 140,335 | 141,523 | 147,576 | 149,924 |
 | 1. Owner's investment capital |
|
|
136,500 | 136,500 | 136,500 | 136,500 | 136,500 |
 | 2. Share capital surplus |
|
|
-191 | -191 | -191 | -191 | -191 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,670 | 4,027 | 5,214 | 11,268 | 13,615 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,902 | 3,902 | 4,027 | 5,214 | 11,267 |
 | - Profit after tax undistributed this period |
|
|
-232 | 125 | 1,188 | 6,053 | 2,348 |
 | 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 |
|
|
140,384 | 140,649 | 142,219 | 151,295 | 156,469 |