|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
163,329 | 137,138 | 147,524 | 173,285 | 225,077 |
 | I. Cash and cash equivalents |
|
|
26,113 | 12,554 | 14,362 | 29,865 | 9,000 |
 | 1. Cash |
|
|
26,113 | 12,554 | 14,362 | 29,865 | 9,000 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
1,750 | 1,750 | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,750 | 1,750 | | | |
 | III. Short-term receivables |
|
|
113,776 | 99,963 | 111,819 | 132,010 | 200,817 |
 | 1. Short-term receivables of customers |
|
|
43,642 | 28,396 | 42,377 | 42,681 | 45,510 |
 | 2. Prepayments to suppliers |
|
|
12,353 | 11,656 | 21,555 | 36,609 | 74,763 |
 | 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 |
|
|
58,534 | 60,663 | 48,640 | 53,473 | 81,636 |
 | 7. Provision for doubtful short-term receivables |
|
|
-753 | -753 | -753 | -753 | -1,092 |
 | IV. Inventories |
|
|
20,981 | 22,068 | 21,114 | 11,247 | 14,511 |
 | 1. Inventories |
|
|
20,981 | 22,068 | 22,194 | 12,327 | 14,511 |
 | 2. Provision for decline in value of inventories |
|
|
| | -1,080 | -1,080 | |
 | V. Other current assets |
|
|
710 | 803 | 228 | 163 | 749 |
 | 1. Short-term prepaid expenses |
|
|
42 | 376 | 195 | 130 | 275 |
 | 2. Deductible VAT |
|
|
668 | 427 | 33 | 33 | 473 |
 | 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 |
|
|
7,827 | 7,268 | 6,741 | 6,293 | 6,369 |
 | 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 |
|
|
6,521 | 6,119 | 6,033 | 5,634 | 5,659 |
 | 1. Tangible fixed assets |
|
|
5,962 | 5,630 | 5,615 | 5,285 | 5,380 |
 | - Cost |
|
|
20,427 | 20,427 | 20,427 | 20,427 | 20,857 |
 | - Accumulated depreciation |
|
|
-14,465 | -14,797 | -14,813 | -15,142 | -15,477 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
558 | 489 | 419 | 349 | 279 |
 | - Cost |
|
|
2,513 | 2,513 | 2,513 | 2,513 | 2,513 |
 | - Accumulated depreciation |
|
|
-1,955 | -2,025 | -2,095 | -2,165 | -2,235 |
 | III. Real Estate Investments |
|
|
917 | 819 | 430 | 368 | 306 |
 | - Cost |
|
|
14,592 | 14,592 | 14,592 | 14,592 | 14,592 |
 | - Accumulated depreciation |
|
|
-13,675 | -13,773 | -14,163 | -14,224 | -14,286 |
 | 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 |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
389 | 331 | 278 | 291 | 404 |
 | 1. Long-term prepaid expenses |
|
|
389 | 331 | 278 | 291 | 404 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
171,156 | 144,406 | 154,265 | 179,578 | 231,446 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
132,576 | 104,510 | 113,431 | 137,269 | 190,843 |
 | I. Current liabilities |
|
|
114,827 | 103,085 | 112,034 | 135,872 | 189,446 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
32,157 | 16,095 | 30,528 | 30,898 | 21,087 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
13,862 | 11,304 | 26,254 | 22,752 | 11,835 |
 | 4. Advances from customers |
|
|
| 1,878 | 7,784 | 23,238 | 72,622 |
 | 5. Taxes and other payables to the State Budget |
|
|
648 | 888 | 666 | 1,371 | 739 |
 | 6. Payables to employees |
|
|
3,959 | 3,700 | 3,397 | 4,415 | 5,009 |
 | 7. Short-term accrued expenses |
|
|
74 | 87 | 1,244 | 240 | 67 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
237 | 140 | 167 | 140 | 167 |
 | 11. Other short-term payables |
|
|
63,637 | 68,988 | 41,229 | 52,362 | 77,503 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
253 | 4 | 765 | 457 | 417 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
17,749 | 1,425 | 1,397 | 1,397 | 1,397 |
 | 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 |
|
|
17,749 | 1,425 | 1,397 | 1,397 | 1,397 |
 | 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 |
|
|
38,580 | 39,896 | 40,834 | 42,309 | 40,603 |
 | I. ShareHolder's equity |
|
|
38,580 | 39,896 | 40,834 | 42,309 | 40,603 |
 | 1. Owner's investment capital |
|
|
31,113 | 31,113 | 31,113 | 31,113 | 31,113 |
 | 2. Share capital surplus |
|
|
10 | 10 | 10 | 10 | 10 |
 | 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 |
|
|
1,473 | 1,473 | 1,473 | 1,473 | 1,473 |
 | 11. After tax undistributed profit |
|
|
5,984 | 7,300 | 8,238 | 9,713 | 8,007 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,211 | 5,983 | 5,185 | 5,185 | 5,185 |
 | - Profit after tax undistributed this period |
|
|
4,773 | 1,317 | 3,053 | 4,528 | 2,822 |
 | 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 |
|
|
171,156 | 144,406 | 154,265 | 179,578 | 231,446 |
There is no report.
|
|