|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
286,247 | 290,657 | 296,811 | 293,458 | 296,521 |
 | I. Cash and cash equivalents |
|
|
56,110 | 33,948 | 41,682 | 43,677 | 61,932 |
 | 1. Cash |
|
|
35,146 | 25,148 | 30,382 | 25,907 | 41,362 |
 | 2. Cash equivalents |
|
|
20,965 | 8,800 | 11,300 | 17,770 | 20,570 |
 | II. Short-term financial investments |
|
|
86,159 | 82,059 | 82,254 | 81,190 | 195,955 |
 | 1. Trading securities |
|
|
88,588 | 88,588 | 88,588 | 88,588 | 88,588 |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,430 | -6,530 | -6,334 | -7,398 | -9,133 |
 | 3. Investments holding until maturity |
|
|
| | | | 116,500 |
 | III. Short-term receivables |
|
|
138,266 | 167,717 | 165,520 | 161,333 | 31,511 |
 | 1. Short-term receivables of customers |
|
|
14,012 | 16,165 | 15,340 | 8,939 | 12,304 |
 | 2. Prepayments to suppliers |
|
|
3,087 | 5,524 | 6,085 | 6,324 | 1,876 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
107,900 | 117,900 | 117,900 | 116,500 | |
 | 6. Other short-term receivables |
|
|
15,630 | 30,491 | 28,558 | 32,885 | 20,645 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,363 | -2,363 | -2,363 | -3,314 | -3,314 |
 | IV. Inventories |
|
|
4,453 | 5,207 | 5,076 | 4,192 | 4,394 |
 | 1. Inventories |
|
|
4,453 | 5,207 | 5,076 | 4,192 | 4,394 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,259 | 1,727 | 2,278 | 3,066 | 2,728 |
 | 1. Short-term prepaid expenses |
|
|
985 | 1,376 | 1,504 | 1,644 | 1,213 |
 | 2. Deductible VAT |
|
|
169 | 334 | 757 | 1,405 | 1,498 |
 | 3. Taxes and the State Receivables |
|
|
105 | 17 | 17 | 17 | 17 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
62,733 | 65,715 | 70,229 | 79,729 | 83,146 |
 | 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 |
|
|
5,511 | 5,950 | 8,609 | 19,825 | 23,625 |
 | 1. Tangible fixed assets |
|
|
5,029 | 5,550 | 8,279 | 19,336 | 23,186 |
 | - Cost |
|
|
23,321 | 24,325 | 27,668 | 40,109 | 45,514 |
 | - Accumulated depreciation |
|
|
-18,292 | -18,776 | -19,389 | -20,773 | -22,328 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
482 | 401 | 331 | 489 | 439 |
 | - Cost |
|
|
1,792 | 1,792 | 1,792 | 1,990 | 1,990 |
 | - Accumulated depreciation |
|
|
-1,310 | -1,392 | -1,462 | -1,501 | -1,551 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
472 | 5,481 | 5,481 | 507 | 507 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
472 | 5,481 | 5,481 | 507 | 507 |
 | IV. Long-term financial investments |
|
|
47,103 | 47,656 | 48,725 | 52,637 | 53,278 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
47,103 | 47,103 | 47,103 | 49,878 | 49,878 |
 | 3. Other investments in equity instruments |
|
|
3,400 | 3,400 | 3,400 | 3,400 | 3,400 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,400 | -2,847 | -1,778 | -641 | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
9,646 | 6,628 | 7,414 | 6,761 | 5,736 |
 | 1. Long-term prepaid expenses |
|
|
9,646 | 6,628 | 7,414 | 6,761 | 5,736 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
348,980 | 356,372 | 367,040 | 373,187 | 379,667 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
16,071 | 21,867 | 25,106 | 25,395 | 23,781 |
 | I. Current liabilities |
|
|
15,122 | 20,079 | 23,353 | 23,120 | 20,123 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,961 | 7,851 | 7,211 | 7,731 | 8,836 |
 | 4. Advances from customers |
|
|
22 | | | | 2 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,296 | 1,928 | 3,575 | 4,931 | 2,234 |
 | 6. Payables to employees |
|
|
2,611 | 3,543 | 5,105 | 5,296 | 2,597 |
 | 7. Short-term accrued expenses |
|
|
1,408 | 2,287 | 3,376 | 1,493 | 3,056 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,866 | 3,070 | 2,724 | 2,327 | 2,347 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
959 | 1,400 | 1,361 | 1,341 | 1,051 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
949 | 1,788 | 1,753 | 2,275 | 3,658 |
 | 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 |
|
|
434 | 434 | 434 | 834 | 1,862 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
515 | 1,355 | 1,319 | 1,441 | 1,796 |
 | 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 |
|
|
332,909 | 334,505 | 341,934 | 347,793 | 355,886 |
 | I. ShareHolder's equity |
|
|
332,909 | 334,505 | 341,934 | 347,793 | 355,886 |
 | 1. Owner's investment capital |
|
|
197,099 | 186,612 | 186,612 | 186,612 | 186,612 |
 | 2. Share capital surplus |
|
|
117,631 | 112,508 | 112,508 | 112,508 | 112,508 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
417 | 417 | 417 | 417 | 417 |
 | 5. Treasury shares |
|
|
-15,610 | | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
4,144 | 4,144 | 4,144 | 4,144 | 4,144 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
29,227 | 30,824 | 38,253 | 44,111 | 52,205 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
25,853 | 25,413 | 25,413 | 25,413 | 44,111 |
 | - Profit after tax undistributed this period |
|
|
3,374 | 5,411 | 12,840 | 18,698 | 8,093 |
 | 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 |
|
|
348,980 | 356,372 | 367,040 | 373,187 | 379,667 |
There is no report.
|
|