|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
36,914 | 43,523 | 76,191 | 52,324 | 51,193 |
 | I. Cash and cash equivalents |
|
|
1,795 | 3,765 | 5,743 | 17,493 | 18,881 |
 | 1. Cash |
|
|
1,795 | 3,765 | 5,743 | 17,493 | 18,881 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
5,233 | 5,091 | 5,061 | | 2,400 |
 | 1. Trading securities |
|
|
5,459 | 5,363 | 5,363 | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-226 | -273 | -303 | | |
 | 3. Investments holding until maturity |
|
|
| | | | 2,400 |
 | III. Short-term receivables |
|
|
9,031 | 9,324 | 29,245 | 7,510 | 6,742 |
 | 1. Short-term receivables of customers |
|
|
1,995 | 3,550 | 10,998 | 1,830 | 3,275 |
 | 2. Prepayments to suppliers |
|
|
6,998 | 3,375 | 15,381 | 2,860 | 2,610 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 1,650 | 1,650 | 2,400 | |
 | 6. Other short-term receivables |
|
|
38 | 749 | 1,217 | 420 | 857 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
20,268 | 24,821 | 35,564 | 18,483 | 16,790 |
 | 1. Inventories |
|
|
20,768 | 25,764 | 36,507 | 18,483 | 16,790 |
 | 2. Provision for decline in value of inventories |
|
|
-500 | -943 | -943 | | |
 | V. Other current assets |
|
|
588 | 523 | 578 | 8,837 | 6,380 |
 | 1. Short-term prepaid expenses |
|
|
373 | 335 | 321 | 8,837 | 6,380 |
 | 2. Deductible VAT |
|
|
215 | 188 | 257 | | |
 | 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 |
|
|
5,291 | 9,584 | 9,850 | 19,893 | 25,773 |
 | I. Long-term receivables |
|
|
| | 240 | 240 | 270 |
 | 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 |
|
|
| | 240 | 240 | 270 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,311 | 4,214 | 4,118 | 4,734 | 4,615 |
 | 1. Tangible fixed assets |
|
|
3,175 | 3,094 | 3,013 | 3,748 | 3,640 |
 | - Cost |
|
|
5,801 | 5,928 | 5,928 | 5,564 | 5,564 |
 | - Accumulated depreciation |
|
|
-2,626 | -2,834 | -2,915 | -1,817 | -1,924 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,136 | 1,120 | 1,105 | 986 | 974 |
 | - Cost |
|
|
1,681 | 1,681 | 1,681 | 1,566 | 1,566 |
 | - Accumulated depreciation |
|
|
-546 | -561 | -577 | -580 | -592 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
100 | 4,545 | 4,545 | 4,545 | 4,545 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
100 | 4,545 | 4,545 | 4,545 | 4,545 |
 | IV. Long-term financial investments |
|
|
| | | 9,690 | 9,690 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | 9,950 | 9,950 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -260 | -260 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
881 | 825 | 947 | 685 | 6,653 |
 | 1. Long-term prepaid expenses |
|
|
881 | 825 | 947 | 685 | 6,653 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
42,205 | 53,107 | 86,041 | 72,217 | 76,966 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
15,057 | 20,835 | 51,373 | 12,598 | 12,738 |
 | I. Current liabilities |
|
|
15,027 | 20,805 | 51,343 | 11,585 | 11,787 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
8,801 | 8,807 | 23,557 | 516 | 486 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,654 | 4,759 | 21,475 | 4,172 | 3,078 |
 | 4. Advances from customers |
|
|
78 | 2,761 | 241 | 97 | 170 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,053 | 3,367 | 4,505 | 6,113 | 6,857 |
 | 6. Payables to employees |
|
|
836 | 373 | 363 | 666 | 928 |
 | 7. Short-term accrued expenses |
|
|
| 287 | 596 | 21 | 21 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
605 | 451 | 581 | | 247 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | 26 | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
30 | 30 | 30 | 1,013 | 951 |
 | 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 |
|
|
30 | 30 | 30 | 30 | 30 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | 983 | 921 |
 | 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 |
|
|
27,148 | 32,273 | 34,668 | 59,619 | 64,228 |
 | I. ShareHolder's equity |
|
|
27,148 | 32,273 | 34,668 | 59,619 | 64,228 |
 | 1. Owner's investment capital |
|
|
19,999 | 19,999 | 19,999 | 31,000 | 31,000 |
 | 2. Share capital surplus |
|
|
363 | 363 | 363 | 3,959 | 3,939 |
 | 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 |
|
|
258 | 258 | 258 | 258 | 258 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,473 | 11,601 | 13,994 | 24,402 | 29,031 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,090 | 5,984 | 5,958 | 5,615 | 24,402 |
 | - Profit after tax undistributed this period |
|
|
3,383 | 5,617 | 8,036 | 18,786 | 4,630 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
54 | 51 | 53 | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
42,205 | 53,107 | 86,041 | 72,217 | 76,966 |
There is no report.
|
|