|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
67,780 | 59,029 | 74,939 | 79,465 | 84,595 |
 | I. Cash and cash equivalents |
|
|
35,790 | 24,022 | 40,657 | 41,032 | 52,570 |
 | 1. Cash |
|
|
5,290 | 16,522 | 16,157 | 6,532 | 4,570 |
 | 2. Cash equivalents |
|
|
30,500 | 7,500 | 24,500 | 34,500 | 48,000 |
 | II. Short-term financial investments |
|
|
| | | 2,000 | 2,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 2,000 | 2,000 |
 | III. Short-term receivables |
|
|
14,791 | 17,936 | 20,702 | 22,837 | 15,635 |
 | 1. Short-term receivables of customers |
|
|
12,481 | 13,967 | 17,887 | 20,358 | 14,103 |
 | 2. Prepayments to suppliers |
|
|
893 | 314 | 282 | 288 | 116 |
 | 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 |
|
|
1,788 | 4,025 | 2,903 | 2,561 | 1,800 |
 | 7. Provision for doubtful short-term receivables |
|
|
-371 | -371 | -371 | -371 | -384 |
 | IV. Inventories |
|
|
14,869 | 14,773 | 13,058 | 12,833 | 13,052 |
 | 1. Inventories |
|
|
14,869 | 14,773 | 13,058 | 12,833 | 13,052 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,331 | 2,299 | 523 | 763 | 1,337 |
 | 1. Short-term prepaid expenses |
|
|
| 1,172 | | 349 | |
 | 2. Deductible VAT |
|
|
1,788 | 596 | | | |
 | 3. Taxes and the State Receivables |
|
|
543 | 531 | 523 | 414 | 1,337 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
390,781 | 377,719 | 372,312 | 380,946 | 373,605 |
 | I. Long-term receivables |
|
|
421 | 421 | 421 | 421 | 421 |
 | 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 |
|
|
421 | 421 | 421 | 421 | 421 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
363,384 | 350,436 | 340,268 | 350,941 | 345,267 |
 | 1. Tangible fixed assets |
|
|
363,267 | 350,337 | 340,186 | 350,877 | 345,220 |
 | - Cost |
|
|
975,062 | 975,610 | 978,953 | 982,632 | 990,867 |
 | - Accumulated depreciation |
|
|
-611,794 | -625,273 | -638,768 | -631,755 | -645,647 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
117 | 99 | 82 | 65 | 47 |
 | - Cost |
|
|
1,010 | 1,010 | 1,010 | 1,010 | 1,010 |
 | - Accumulated depreciation |
|
|
-894 | -911 | -928 | -946 | -963 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
971 | 1,823 | 5,747 | 4,420 | 5,024 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
971 | 1,823 | 5,747 | 4,420 | 5,024 |
 | 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 |
|
|
26,005 | 25,039 | 25,876 | 25,163 | 22,893 |
 | 1. Long-term prepaid expenses |
|
|
26,005 | 25,039 | 25,876 | 25,163 | 22,893 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
458,562 | 436,748 | 447,252 | 460,410 | 458,200 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
200,880 | 170,426 | 194,285 | 178,407 | 167,863 |
 | I. Current liabilities |
|
|
104,276 | 74,355 | 98,214 | 82,869 | 80,400 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
18,436 | 13,625 | 9,522 | 4,710 | 7,540 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
32,716 | 18,931 | 14,276 | 12,690 | 11,075 |
 | 4. Advances from customers |
|
|
219 | 251 | 463 | 1,516 | 1,462 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,363 | 2,388 | 4,340 | 5,333 | 6,126 |
 | 6. Payables to employees |
|
|
12,652 | 6,311 | 11,293 | 14,094 | 12,366 |
 | 7. Short-term accrued expenses |
|
|
| 1,024 | | 1,009 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
8,246 | 8,077 | 23,373 | 9,763 | 10,268 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
29,643 | 23,750 | 34,947 | 33,755 | 31,563 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
96,605 | 96,071 | 96,071 | 95,537 | 87,464 |
 | 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 |
|
|
68,204 | 67,671 | 67,671 | 67,137 | 66,604 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
28,400 | 28,400 | 28,400 | 28,400 | 20,860 |
 | 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 |
|
|
257,681 | 266,322 | 252,967 | 282,004 | 290,336 |
 | I. ShareHolder's equity |
|
|
206,001 | 211,424 | 196,772 | 210,567 | 218,900 |
 | 1. Owner's investment capital |
|
|
124,108 | 124,108 | 124,108 | 124,108 | 124,108 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
45,989 | 45,989 | 56,760 | 56,760 | 56,760 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
35,905 | 41,327 | 15,904 | 29,699 | 38,032 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 35,905 | | | |
 | - Profit after tax undistributed this period |
|
|
35,905 | 5,422 | 15,904 | 29,699 | 38,032 |
 | 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 |
|
|
51,680 | 54,898 | 56,194 | 71,436 | 71,436 |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
51,680 | 54,898 | 56,194 | 71,436 | 71,436 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
458,562 | 436,748 | 447,252 | 460,410 | 458,200 |
There is no report.
|
|