|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
263,738 | 238,419 | 233,514 | 224,864 | 183,336 |
 | I. Cash and cash equivalents |
|
|
3,320 | 8,850 | 12,278 | 23,155 | 15,216 |
 | 1. Cash |
|
|
3,320 | 4,840 | 2,247 | 6,655 | 1,658 |
 | 2. Cash equivalents |
|
|
| 4,011 | 10,031 | 16,500 | 13,559 |
 | II. Short-term financial investments |
|
|
| | | 347 | 86 |
 | 1. Trading securities |
|
|
| | | 347 | 96 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | -10 |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
228,635 | 207,423 | 198,755 | 180,916 | 151,234 |
 | 1. Short-term receivables of customers |
|
|
98,359 | 80,775 | 68,239 | 66,415 | 65,361 |
 | 2. Prepayments to suppliers |
|
|
23,967 | 22,340 | 22,458 | 23,544 | 23,397 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
500 | 500 | 500 | 500 | 500 |
 | 6. Other short-term receivables |
|
|
144,444 | 142,443 | 146,173 | 129,073 | 100,551 |
 | 7. Provision for doubtful short-term receivables |
|
|
-38,635 | -38,635 | -38,615 | -38,615 | -38,575 |
 | IV. Inventories |
|
|
28,128 | 17,485 | 17,159 | 15,636 | 11,701 |
 | 1. Inventories |
|
|
28,128 | 17,485 | 17,159 | 15,636 | 11,701 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,655 | 4,662 | 5,322 | 4,811 | 5,098 |
 | 1. Short-term prepaid expenses |
|
|
342 | 454 | 418 | 247 | 354 |
 | 2. Deductible VAT |
|
|
1,841 | 2,758 | 3,393 | 3,054 | 3,242 |
 | 3. Taxes and the State Receivables |
|
|
1,472 | 1,449 | 1,510 | 1,509 | 1,502 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
89,908 | 86,583 | 82,150 | 101,142 | 129,868 |
 | I. Long-term receivables |
|
|
3,073 | 3,073 | 3,073 | 3,073 | 3,073 |
 | 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 |
|
|
3,073 | 3,073 | 3,073 | 3,073 | 3,073 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
21,945 | 20,948 | 19,979 | 19,075 | 18,371 |
 | 1. Tangible fixed assets |
|
|
21,261 | 20,273 | 19,310 | 18,410 | 17,713 |
 | - Cost |
|
|
52,639 | 52,639 | 52,639 | 52,639 | 52,832 |
 | - Accumulated depreciation |
|
|
-31,378 | -32,365 | -33,329 | -34,228 | -35,120 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
684 | 675 | 670 | 664 | 659 |
 | - Cost |
|
|
1,184 | 1,184 | 1,184 | 1,184 | 1,184 |
 | - Accumulated depreciation |
|
|
-500 | -509 | -514 | -520 | -525 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
36,692 | 38,699 | 39,296 | 56,660 | 87,802 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
36,692 | 38,699 | 39,296 | 56,660 | 87,802 |
 | IV. Long-term financial investments |
|
|
6,309 | 6,309 | 6,309 | 6,309 | 6,309 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,530 | 3,530 | 3,530 | 3,530 | 3,530 |
 | 3. Other investments in equity instruments |
|
|
7,303 | 7,303 | 7,303 | 7,303 | 7,303 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-4,524 | -4,524 | -4,524 | -4,524 | -4,524 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
21,889 | 17,554 | 13,492 | 16,025 | 14,312 |
 | 1. Long-term prepaid expenses |
|
|
21,889 | 17,554 | 13,492 | 16,025 | 14,312 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
353,646 | 325,002 | 315,663 | 326,006 | 313,204 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
242,863 | 212,758 | 199,645 | 195,719 | 180,154 |
 | I. Current liabilities |
|
|
242,863 | 212,758 | 199,645 | 195,719 | 180,154 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
89,833 | 82,030 | 80,129 | 81,330 | 82,193 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
83,860 | 74,709 | 69,247 | 61,236 | 55,815 |
 | 4. Advances from customers |
|
|
26,868 | 26,472 | 26,912 | 25,479 | 21,118 |
 | 5. Taxes and other payables to the State Budget |
|
|
10,694 | 11,319 | 10,827 | 7,693 | 6,695 |
 | 6. Payables to employees |
|
|
1,058 | 1,060 | 1,006 | 2,106 | 873 |
 | 7. Short-term accrued expenses |
|
|
24,037 | 10,520 | 4,565 | 10,440 | 6,353 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,200 | 6,353 | 6,712 | 6,430 | 7,008 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
314 | 296 | 248 | 1,004 | 99 |
 | 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 |
|
|
110,783 | 112,244 | 116,018 | 130,287 | 133,050 |
 | I. ShareHolder's equity |
|
|
110,783 | 112,244 | 116,018 | 130,287 | 133,050 |
 | 1. Owner's investment capital |
|
|
108,890 | 108,890 | 108,890 | 108,890 | 108,890 |
 | 2. Share capital surplus |
|
|
1,453 | 1,453 | 1,453 | 1,453 | 1,453 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,968 | -2,968 | -2,968 | -2,968 | -2,968 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
47,205 | 47,205 | 47,205 | 47,205 | 47,205 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-43,797 | -42,337 | -38,562 | -24,293 | -21,531 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-28,324 | -28,324 | -28,324 | -28,324 | -24,347 |
 | - Profit after tax undistributed this period |
|
|
-15,473 | -14,013 | -10,238 | 4,031 | 2,816 |
 | 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 |
|
|
353,646 | 325,002 | 315,663 | 326,006 | 313,204 |
There is no report.
|
|