|
|
|
Q4 2023 | Q4 2024 | Q2 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
409,191 | 520,039 | 515,138 | 549,898 | 569,033 |
 | I. Cash and cash equivalents |
|
|
2,373 | 8,950 | 5,905 | 8,942 | 5,443 |
 | 1. Cash |
|
|
2,373 | 8,950 | 5,905 | 8,942 | 5,443 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
121,852 | 243,266 | 256,610 | 279,351 | 284,368 |
 | 1. Short-term receivables of customers |
|
|
102,606 | 108,600 | 143,476 | 138,831 | 156,236 |
 | 2. Prepayments to suppliers |
|
|
13,294 | 13,722 | 14,230 | 13,009 | 14,192 |
 | 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 |
|
|
66,133 | 181,125 | 159,085 | 187,691 | 174,120 |
 | 7. Provision for doubtful short-term receivables |
|
|
-60,181 | -60,181 | -60,181 | -60,181 | -60,181 |
 | IV. Inventories |
|
|
276,743 | 258,532 | 242,600 | 250,916 | 267,387 |
 | 1. Inventories |
|
|
285,629 | 267,418 | 251,485 | 259,802 | 276,273 |
 | 2. Provision for decline in value of inventories |
|
|
-8,886 | -8,886 | -8,886 | -8,886 | -8,886 |
 | V. Other current assets |
|
|
8,223 | 9,290 | 10,023 | 10,689 | 11,834 |
 | 1. Short-term prepaid expenses |
|
|
558 | 865 | 892 | 534 | 1,949 |
 | 2. Deductible VAT |
|
|
7,644 | 8,404 | 9,056 | 8,920 | 9,622 |
 | 3. Taxes and the State Receivables |
|
|
22 | 22 | 75 | 1,235 | 264 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
85,519 | 64,204 | 56,347 | 52,163 | 48,859 |
 | I. Long-term receivables |
|
|
1,783 | 1,783 | 1,783 | 1,890 | 1,890 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| 1,783 | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
1,783 | | 1,783 | 1,890 | 1,890 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
77,641 | 57,767 | 50,113 | 46,610 | 43,125 |
 | 1. Tangible fixed assets |
|
|
73,438 | 54,064 | 46,568 | 43,222 | 39,816 |
 | - Cost |
|
|
365,591 | 361,496 | 358,326 | 358,313 | 357,500 |
 | - Accumulated depreciation |
|
|
-292,153 | -307,432 | -311,758 | -315,091 | -317,685 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4,203 | 3,703 | 3,545 | 3,388 | 3,309 |
 | - Cost |
|
|
9,686 | 9,363 | 9,363 | 9,363 | 9,363 |
 | - Accumulated depreciation |
|
|
-5,483 | -5,660 | -5,818 | -5,975 | -6,054 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,133 | 2,133 | 2,454 | 1,897 | 2,015 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,133 | 2,133 | 2,454 | 1,897 | 2,015 |
 | IV. Long-term financial investments |
|
|
609 | 662 | 662 | 791 | 791 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,814 | 1,814 | 1,814 | 1,814 | 1,814 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,505 | -1,452 | -1,452 | -1,323 | -1,323 |
 | 5. Investments holding until maturity |
|
|
300 | 300 | 300 | 300 | 300 |
 | V. Total other long-term assets |
|
|
3,354 | 1,860 | 1,336 | 975 | 1,039 |
 | 1. Long-term prepaid expenses |
|
|
3,354 | 1,860 | 1,336 | 975 | 1,039 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
494,710 | 584,244 | 571,484 | 602,060 | 617,893 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
378,508 | 467,883 | 453,438 | 485,580 | 500,100 |
 | I. Current liabilities |
|
|
358,991 | 448,202 | 433,703 | 465,791 | 467,108 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
159,799 | 151,633 | 165,697 | 161,325 | 167,407 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
136,807 | 107,340 | 115,553 | 125,695 | 144,479 |
 | 4. Advances from customers |
|
|
40,762 | 47,006 | 36,190 | 43,687 | 40,955 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,802 | 2,365 | 2,494 | 1,854 | 1,885 |
 | 6. Payables to employees |
|
|
6,280 | 5,505 | 7,825 | 4,854 | 6,440 |
 | 7. Short-term accrued expenses |
|
|
3,097 | 543 | 444 | 1,963 | 363 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
10,444 | 133,809 | 105,498 | 126,411 | 105,576 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2 | 2 | 2 | 2 | 2 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
19,517 | 19,680 | 19,735 | 19,789 | 32,992 |
 | 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 |
|
|
12,917 | 13,080 | 13,135 | 13,189 | 26,392 |
 | 7. Convertible bonds |
|
|
6,600 | 6,600 | 6,600 | 6,600 | 6,600 |
 | 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 |
|
|
116,202 | 116,361 | 118,046 | 116,481 | 117,792 |
 | I. ShareHolder's equity |
|
|
116,202 | 116,361 | 118,046 | 116,481 | 117,792 |
 | 1. Owner's investment capital |
|
|
115,000 | 115,000 | 115,000 | 115,000 | 115,000 |
 | 2. Share capital surplus |
|
|
21,874 | 21,874 | 21,874 | 21,874 | 21,874 |
 | 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 |
|
|
617 | 617 | 617 | 617 | 617 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-21,289 | -21,131 | -19,445 | -21,011 | -19,699 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-25,548 | -21,289 | -21,131 | -21,131 | -21,011 |
 | - Profit after tax undistributed this period |
|
|
4,259 | 159 | 1,685 | 120 | 1,312 |
 | 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 |
|
|
494,710 | 584,244 | 571,484 | 602,060 | 617,893 |
There is no report.
|
|