|
|
|
Q4 2024 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
364,082 | 401,665 | 477,083 | 535,125 | 535,477 |
 | I. Cash and cash equivalents |
|
|
20,405 | 130,909 | 169,054 | 116,499 | 73,875 |
 | 1. Cash |
|
|
20,405 | 120,909 | 169,054 | 116,499 | 73,875 |
 | 2. Cash equivalents |
|
|
| 10,000 | | | |
 | II. Short-term financial investments |
|
|
42,929 | 35,430 | 58,704 | 115,100 | 89,217 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
42,929 | 35,430 | 58,704 | 115,100 | 89,217 |
 | III. Short-term receivables |
|
|
96,391 | 89,050 | 82,328 | 112,052 | 175,769 |
 | 1. Short-term receivables of customers |
|
|
90,271 | 76,120 | 64,072 | 100,492 | 154,541 |
 | 2. Prepayments to suppliers |
|
|
2,740 | 10,246 | 9,773 | 8,778 | 18,482 |
 | 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 |
|
|
3,380 | 2,767 | 8,565 | 2,866 | 2,829 |
 | 7. Provision for doubtful short-term receivables |
|
|
| -83 | -83 | -83 | -83 |
 | IV. Inventories |
|
|
198,806 | 136,394 | 164,513 | 186,717 | 188,466 |
 | 1. Inventories |
|
|
203,840 | 141,406 | 169,525 | 191,729 | 193,479 |
 | 2. Provision for decline in value of inventories |
|
|
-5,034 | -5,012 | -5,012 | -5,012 | -5,012 |
 | V. Other current assets |
|
|
5,550 | 9,882 | 2,484 | 4,758 | 8,149 |
 | 1. Short-term prepaid expenses |
|
|
1,253 | 798 | 1,196 | 1,376 | 1,472 |
 | 2. Deductible VAT |
|
|
4,298 | 9,084 | 1,288 | 3,382 | 6,677 |
 | 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 |
|
|
83,314 | 82,407 | 84,802 | 85,833 | 90,390 |
 | I. Long-term receivables |
|
|
1,314 | 1,414 | 1,290 | 1,294 | 1,290 |
 | 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 |
|
|
1,314 | 1,414 | 1,290 | 1,294 | 1,290 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
71,640 | 70,793 | 69,307 | 69,668 | 72,200 |
 | 1. Tangible fixed assets |
|
|
71,154 | 70,251 | 68,771 | 69,139 | 71,677 |
 | - Cost |
|
|
195,936 | 199,329 | 199,476 | 201,862 | 205,940 |
 | - Accumulated depreciation |
|
|
-124,782 | -129,078 | -130,705 | -132,723 | -134,262 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
485 | 542 | 536 | 529 | 523 |
 | - Cost |
|
|
788 | 861 | 861 | 861 | 861 |
 | - Accumulated depreciation |
|
|
-303 | -319 | -325 | -332 | -338 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,500 | 2,605 | 6,773 | 7,350 | 8,726 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,500 | 2,605 | 6,773 | 7,350 | 8,726 |
 | IV. Long-term financial investments |
|
|
5,500 | 5,500 | 5,500 | 5,500 | 5,500 |
 | 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 |
|
|
5,500 | 5,500 | 5,500 | 5,500 | 5,500 |
 | V. Total other long-term assets |
|
|
2,360 | 2,095 | 1,933 | 2,020 | 2,675 |
 | 1. Long-term prepaid expenses |
|
|
2,360 | 2,095 | 1,933 | 2,020 | 2,675 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
447,395 | 484,072 | 561,885 | 620,958 | 625,867 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
273,904 | 290,807 | 311,344 | 372,141 | 350,493 |
 | I. Current liabilities |
|
|
273,904 | 290,807 | 311,344 | 372,141 | 350,493 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
221,237 | 220,348 | 258,113 | 312,122 | 281,233 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
31,091 | 22,501 | 34,234 | 35,673 | 37,600 |
 | 4. Advances from customers |
|
|
1,059 | 1,194 | 680 | 1,090 | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,437 | 3,519 | 513 | 1,650 | 2,299 |
 | 6. Payables to employees |
|
|
11,745 | 16,000 | 7,235 | 10,438 | 12,406 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,538 | 19,153 | 6,009 | 6,635 | 10,268 |
 | 12. Provision for short term payables |
|
|
911 | 5,249 | 1,506 | 1,506 | 3,567 |
 | 13. Bonus and welfare fund |
|
|
1,887 | 2,842 | 3,053 | 3,025 | 3,120 |
 | 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 |
|
|
173,491 | 193,266 | 250,541 | 248,817 | 275,374 |
 | I. ShareHolder's equity |
|
|
173,491 | 193,266 | 250,541 | 248,817 | 275,374 |
 | 1. Owner's investment capital |
|
|
97,486 | 97,486 | 143,732 | 143,732 | 143,732 |
 | 2. Share capital surplus |
|
|
3,795 | 3,795 | 3,576 | 3,558 | 3,558 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-15,472 | -15,472 | -15,472 | -15,472 | -15,472 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | 53,728 | 53,728 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
87,682 | 107,456 | 118,705 | 63,272 | 89,829 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
54,802 | 65,149 | 107,456 | 42,057 | 42,057 |
 | - Profit after tax undistributed this period |
|
|
32,880 | 42,307 | 11,249 | 21,215 | 47,772 |
 | 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 |
|
|
447,395 | 484,072 | 561,885 | 620,958 | 625,867 |
There is no report.
|
|