|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
311,420 | 270,241 | 305,368 | 315,819 | 373,076 |
 | I. Cash and cash equivalents |
|
|
31,618 | 5,982 | 13,400 | 25,584 | 55,945 |
 | 1. Cash |
|
|
31,618 | 5,982 | 13,400 | 25,584 | 55,945 |
 | 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 |
|
|
277,872 | 262,284 | 288,267 | 287,706 | 315,107 |
 | 1. Short-term receivables of customers |
|
|
279,385 | 272,056 | 297,513 | 303,560 | 320,200 |
 | 2. Prepayments to suppliers |
|
|
13,311 | 6,457 | 15,252 | 8,538 | 19,857 |
 | 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 |
|
|
11,096 | 9,692 | 1,107 | 1,213 | 1,435 |
 | 7. Provision for doubtful short-term receivables |
|
|
-25,920 | -25,920 | -25,605 | -25,605 | -26,385 |
 | IV. Inventories |
|
|
1,918 | 1,958 | 3,679 | 2,497 | 1,995 |
 | 1. Inventories |
|
|
1,918 | 1,958 | 3,679 | 2,497 | 1,995 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
13 | 17 | 22 | 32 | 29 |
 | 1. Short-term prepaid expenses |
|
|
13 | 10 | 16 | 26 | 23 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 6 | 6 | 6 | 6 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
31,999 | 60,549 | 86,911 | 86,289 | 63,769 |
 | I. Long-term receivables |
|
|
586 | 30,300 | 57,300 | 57,300 | 300 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
286 | 30,000 | 57,000 | 57,000 | |
 | 5. Other long-term receivables |
|
|
300 | 300 | 300 | 300 | 300 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
16,616 | 15,830 | 15,518 | 15,205 | 14,893 |
 | 1. Tangible fixed assets |
|
|
9,077 | 8,291 | 7,979 | 7,667 | 7,355 |
 | - Cost |
|
|
24,396 | 21,696 | 21,696 | 21,696 | 21,696 |
 | - Accumulated depreciation |
|
|
-15,319 | -13,405 | -13,717 | -14,029 | -14,341 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,538 | 7,538 | 7,538 | 7,538 | 7,538 |
 | - Cost |
|
|
7,538 | 7,538 | 7,538 | 7,538 | 7,538 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
9,789 | 9,663 | 9,537 | 9,411 | 9,286 |
 | - Cost |
|
|
14,183 | 14,183 | 14,183 | 14,183 | 14,183 |
 | - Accumulated depreciation |
|
|
-4,394 | -4,519 | -4,645 | -4,771 | -4,897 |
 | IV. Long-term assets in progress |
|
|
2,402 | 2,402 | 2,402 | 2,402 | 36,585 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,402 | 2,402 | 2,402 | 2,402 | 36,585 |
 | IV. Long-term financial investments |
|
|
1,769 | 1,769 | 1,814 | 1,814 | 2,495 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
2,888 | 2,888 | 2,888 | 2,888 | 2,888 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,119 | -1,119 | -1,074 | -1,074 | -393 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
838 | 586 | 340 | 156 | 211 |
 | 1. Long-term prepaid expenses |
|
|
838 | 586 | 340 | 156 | 211 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
343,419 | 330,790 | 392,279 | 402,108 | 436,845 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
108,268 | 87,167 | 155,178 | 161,876 | 200,530 |
 | I. Current liabilities |
|
|
105,126 | 84,115 | 151,992 | 158,638 | 197,413 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
67,425 | 69,854 | 119,706 | 140,075 | 157,632 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,201 | 5,060 | 11,100 | 9,987 | 11,715 |
 | 4. Advances from customers |
|
|
553 | 122 | 227 | 66 | 891 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,997 | 3,303 | 2,403 | 1,726 | 4,883 |
 | 6. Payables to employees |
|
|
1,532 | 2,197 | 3,056 | 3,158 | 1,583 |
 | 7. Short-term accrued expenses |
|
|
677 | 658 | 613 | 568 | 772 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
22,243 | 1,587 | 12,958 | 1,526 | 18,854 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,499 | 1,334 | 1,929 | 1,533 | 1,083 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,142 | 3,052 | 3,186 | 3,237 | 3,117 |
 | 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 |
|
|
3,142 | 3,052 | 3,186 | 3,237 | 3,117 |
 | 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 |
|
|
235,151 | 243,623 | 237,101 | 240,232 | 236,315 |
 | I. ShareHolder's equity |
|
|
235,151 | 243,623 | 237,101 | 240,232 | 236,315 |
 | 1. Owner's investment capital |
|
|
150,000 | 150,000 | 150,000 | 150,000 | 150,000 |
 | 2. Share capital surplus |
|
|
42,089 | 42,089 | 42,089 | 42,089 | 42,089 |
 | 3. Bond conversion option |
|
|
| | -55,824 | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-55,824 | -55,824 | | -55,824 | -55,824 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
24,908 | 24,908 | 25,807 | 25,807 | 25,807 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
73,978 | 82,450 | 75,028 | 78,160 | 74,243 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
43,992 | 73,978 | 60,959 | 60,959 | 43,007 |
 | - Profit after tax undistributed this period |
|
|
29,986 | 8,472 | 14,070 | 17,201 | 31,236 |
 | 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 |
|
|
343,419 | 330,790 | 392,279 | 402,108 | 436,845 |
There is no report.
|
|