|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
384,611 | 384,796 | 415,700 | 429,135 | 424,428 |
 | I. Cash and cash equivalents |
|
|
32,703 | 28,524 | 28,560 | 31,882 | 29,045 |
 | 1. Cash |
|
|
30,703 | 27,524 | 27,660 | 31,182 | 28,845 |
 | 2. Cash equivalents |
|
|
2,000 | 1,000 | 900 | 700 | 200 |
 | II. Short-term financial investments |
|
|
6,404 | 6,404 | 6,404 | 10,004 | 10,004 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
6,404 | 6,404 | 6,404 | 10,004 | 10,004 |
 | III. Short-term receivables |
|
|
84,383 | 67,329 | 83,017 | 73,542 | 119,647 |
 | 1. Short-term receivables of customers |
|
|
66,692 | 55,140 | 63,951 | 58,593 | 82,604 |
 | 2. Prepayments to suppliers |
|
|
9,912 | 5,645 | 10,022 | 8,059 | 26,531 |
 | 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 |
|
|
9,615 | 8,365 | 10,841 | 8,674 | 12,281 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,835 | -1,821 | -1,797 | -1,785 | -1,770 |
 | IV. Inventories |
|
|
260,679 | 279,797 | 296,031 | 311,830 | 264,692 |
 | 1. Inventories |
|
|
260,679 | 279,814 | 296,031 | 311,830 | 264,692 |
 | 2. Provision for decline in value of inventories |
|
|
| -17 | | | |
 | V. Other current assets |
|
|
442 | 2,742 | 1,688 | 1,876 | 1,040 |
 | 1. Short-term prepaid expenses |
|
|
313 | 626 | 493 | 492 | 259 |
 | 2. Deductible VAT |
|
|
| 1,988 | 1,052 | 1,256 | 314 |
 | 3. Taxes and the State Receivables |
|
|
| 128 | 143 | 128 | 466 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
129 | | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
117,176 | 116,016 | 112,863 | 115,977 | 117,479 |
 | I. Long-term receivables |
|
|
6,157 | 6,296 | 6,375 | 6,096 | 6,281 |
 | 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 |
|
|
6,157 | 6,296 | 6,375 | 6,096 | 6,281 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
89,089 | 89,729 | 86,995 | 90,663 | 91,240 |
 | 1. Tangible fixed assets |
|
|
53,914 | 54,574 | 51,861 | 55,550 | 56,148 |
 | - Cost |
|
|
173,493 | 176,140 | 150,511 | 156,259 | 158,663 |
 | - Accumulated depreciation |
|
|
-119,580 | -121,566 | -98,650 | -100,709 | -102,515 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
35,176 | 35,155 | 35,134 | 35,113 | 35,092 |
 | - Cost |
|
|
37,149 | 37,149 | 37,149 | 37,149 | 37,149 |
 | - Accumulated depreciation |
|
|
-1,973 | -1,994 | -2,015 | -2,036 | -2,057 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,130 | 1,594 | 1,234 | 2,229 | 1,360 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,130 | 1,594 | 1,234 | 2,229 | 1,360 |
 | IV. Long-term financial investments |
|
|
5,254 | 4,655 | 4,504 | 4,529 | 4,620 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
8,500 | 8,500 | 8,500 | 8,500 | 8,500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,245 | -3,844 | -3,996 | -3,970 | -3,880 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
14,546 | 13,741 | 13,756 | 12,459 | 13,978 |
 | 1. Long-term prepaid expenses |
|
|
14,231 | 13,520 | 12,674 | 11,387 | 12,074 |
 | 2. Deferred income tax assets |
|
|
316 | 221 | 1,082 | 1,072 | 1,904 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
501,787 | 500,812 | 528,563 | 545,112 | 541,908 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
256,053 | 251,267 | 274,538 | 285,946 | 279,211 |
 | I. Current liabilities |
|
|
255,498 | 250,712 | 273,742 | 285,135 | 278,427 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
178,916 | 171,561 | 165,668 | 164,437 | 149,423 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
46,621 | 55,546 | 79,879 | 87,476 | 82,059 |
 | 4. Advances from customers |
|
|
311 | 275 | 276 | 331 | 68 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,714 | 1,800 | 3,497 | 3,890 | 6,678 |
 | 6. Payables to employees |
|
|
7,927 | 4,522 | 5,392 | 10,268 | 11,260 |
 | 7. Short-term accrued expenses |
|
|
7,759 | 4,981 | 5,876 | 6,488 | 8,527 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
977 | 933 | 1,050 | 988 | 934 |
 | 11. Other short-term payables |
|
|
4,152 | 7,479 | 5,497 | 4,700 | 8,819 |
 | 12. Provision for short term payables |
|
|
1,579 | 1,105 | 4,096 | 4,045 | 8,205 |
 | 13. Bonus and welfare fund |
|
|
3,542 | 2,511 | 2,511 | 2,511 | 2,452 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
555 | 555 | 796 | 811 | 784 |
 | 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 |
|
|
555 | 555 | 555 | 600 | 570 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | 241 | 211 | 214 |
 | 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 |
|
|
245,734 | 249,545 | 254,025 | 259,166 | 262,696 |
 | I. ShareHolder's equity |
|
|
245,734 | 249,545 | 254,025 | 259,166 | 262,696 |
 | 1. Owner's investment capital |
|
|
181,559 | 181,559 | 181,559 | 181,559 | 181,559 |
 | 2. Share capital surplus |
|
|
1,579 | 1,579 | 1,579 | 1,579 | 1,579 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,638 | 1,638 | 1,638 | 1,638 | 1,638 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
33,579 | 33,579 | 34,577 | 34,577 | 34,577 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
22,649 | 26,748 | 31,164 | 37,043 | 40,629 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
11,540 | 23,280 | 22,004 | 22,663 | 22,004 |
 | - Profit after tax undistributed this period |
|
|
11,109 | 3,468 | 9,159 | 14,380 | 18,625 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,731 | 4,442 | 3,509 | 2,771 | 2,715 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
501,787 | 500,812 | 528,563 | 545,112 | 541,908 |
There is no report.
|
|