|
|
Q4 2023 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
45,796 | 58,402 | 63,301 | 53,946 | 70,650 |
 | I. Cash and cash equivalents |
|
|
796 | 803 | 1,366 | 2,843 | 1,917 |
 | 1. Cash |
|
|
796 | 803 | 1,366 | 1,943 | 1,017 |
 | 2. Cash equivalents |
|
|
| | | 900 | 900 |
 | II. Short-term financial investments |
|
|
2,770 | 2,770 | 2,770 | 2,770 | 2,770 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,770 | 2,770 | 2,770 | 2,770 | 2,770 |
 | III. Short-term receivables |
|
|
32,549 | 40,572 | 41,691 | 42,565 | 51,261 |
 | 1. Short-term receivables of customers |
|
|
23,390 | 31,035 | 30,411 | 36,870 | 39,876 |
 | 2. Prepayments to suppliers |
|
|
7,302 | 8,245 | 9,645 | 5,905 | 10,841 |
 | 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 |
|
|
3,373 | 4,484 | 4,261 | 3,115 | 3,870 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,516 | -3,192 | -2,626 | -3,325 | -3,325 |
 | IV. Inventories |
|
|
6,688 | 9,548 | 14,427 | 3,053 | 10,183 |
 | 1. Inventories |
|
|
6,688 | 10,315 | 15,194 | 4,153 | 11,091 |
 | 2. Provision for decline in value of inventories |
|
|
| -767 | -767 | -1,100 | -908 |
 | V. Other current assets |
|
|
2,993 | 4,709 | 3,047 | 2,714 | 4,518 |
 | 1. Short-term prepaid expenses |
|
|
1,031 | 4,543 | 2,974 | 1,292 | 4,446 |
 | 2. Deductible VAT |
|
|
450 | 2 | 2 | 2 | 2 |
 | 3. Taxes and the State Receivables |
|
|
1,512 | 163 | 70 | 1,421 | 70 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
121,281 | 124,155 | 122,053 | 120,427 | 126,216 |
 | I. Long-term receivables |
|
|
41,575 | 47,696 | 47,973 | 47,707 | 53,798 |
 | 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 |
|
|
41,575 | 47,696 | 47,973 | 47,707 | 53,798 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
64,562 | 61,344 | 60,736 | 59,642 | 57,718 |
 | 1. Tangible fixed assets |
|
|
36,033 | 34,392 | 34,573 | 34,267 | 33,131 |
 | - Cost |
|
|
104,575 | 105,206 | 106,507 | 107,144 | 107,144 |
 | - Accumulated depreciation |
|
|
-68,543 | -70,813 | -71,934 | -72,878 | -74,014 |
 | 2. Fixed assets of financial leasing |
|
|
28,527 | 26,951 | 26,163 | 25,375 | 24,587 |
 | - Cost |
|
|
30,175 | 30,175 | 30,175 | 30,175 | 30,175 |
 | - Accumulated depreciation |
|
|
-1,648 | -3,224 | -4,012 | -4,800 | -5,587 |
 | 3. Intangible fixed assets |
|
|
3 | | | | |
 | - Cost |
|
|
652 | 652 | 652 | 652 | 652 |
 | - Accumulated depreciation |
|
|
-650 | -652 | -652 | -652 | -652 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
6,314 | 3,902 | 3,902 | 4,020 | 4,020 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
6,314 | 3,902 | 3,902 | 4,020 | 4,020 |
 | IV. Long-term financial investments |
|
|
1,380 | 1,380 | 480 | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,569 | 1,569 | 1,569 | 1,569 | 1,569 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,569 | -1,569 | -1,569 | -1,569 | -1,569 |
 | 5. Investments holding until maturity |
|
|
1,380 | 1,380 | 480 | | |
 | V. Total other long-term assets |
|
|
7,449 | 9,833 | 8,963 | 9,058 | 10,680 |
 | 1. Long-term prepaid expenses |
|
|
7,433 | 9,817 | 8,946 | 9,042 | 10,664 |
 | 2. Deferred income tax assets |
|
|
| 16 | | | |
 | 3. Other long-term assets |
|
|
16 | | 16 | 16 | 16 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
167,077 | 182,556 | 185,354 | 174,374 | 196,866 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
85,650 | 93,506 | 95,145 | 82,512 | 103,454 |
 | I. Current liabilities |
|
|
74,571 | 84,980 | 88,425 | 76,890 | 99,308 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
41,178 | 40,812 | 41,192 | 40,749 | 40,723 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
14,596 | 20,606 | 17,851 | 10,368 | 20,265 |
 | 4. Advances from customers |
|
|
5,924 | 454 | 381 | 62 | 64 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,407 | 10,760 | 13,668 | 9,649 | 20,300 |
 | 6. Payables to employees |
|
|
2,256 | 2,361 | 1,169 | 2,082 | 1,159 |
 | 7. Short-term accrued expenses |
|
|
3,960 | 6,832 | 9,152 | 12,931 | 14,827 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
66 | 689 | 912 | 611 | 965 |
 | 12. Provision for short term payables |
|
|
2,183 | 2,466 | 4,099 | 438 | 1,005 |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
11,079 | 8,526 | 6,720 | 5,622 | 4,145 |
 | 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 |
|
|
9,977 | 6,964 | 5,113 | 3,978 | 2,463 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,102 | 1,562 | 1,608 | 1,644 | 1,682 |
 | 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 |
|
|
81,427 | 89,051 | 90,209 | 91,862 | 93,412 |
 | I. ShareHolder's equity |
|
|
81,427 | 89,051 | 90,209 | 91,862 | 93,412 |
 | 1. Owner's investment capital |
|
|
55,449 | 55,449 | 55,449 | 55,449 | 55,449 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-413 | -413 | -413 | -413 | -413 |
 | 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 |
|
|
401 | 401 | 401 | 401 | 401 |
 | 11. After tax undistributed profit |
|
|
24,771 | 32,394 | 33,552 | 35,205 | 36,756 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
14,006 | 24,771 | 24,771 | 24,771 | 35,205 |
 | - Profit after tax undistributed this period |
|
|
10,765 | 7,623 | 8,782 | 10,435 | 1,550 |
 | 12. Investment capital resource for basic construction |
|
|
1,219 | 1,219 | 1,219 | 1,219 | 1,219 |
 | 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 |
|
|
167,077 | 182,556 | 185,354 | 174,374 | 196,866 |
There is no report.
|
|