|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
102,987 | 96,928 | 118,203 | 92,364 | 118,805 |
 | I. Cash and cash equivalents |
|
|
17,440 | 10,075 | 12,422 | 2,736 | 2,188 |
 | 1. Cash |
|
|
8,440 | 5,075 | 12,422 | 2,736 | 2,188 |
 | 2. Cash equivalents |
|
|
9,000 | 5,000 | | | |
 | II. Short-term financial investments |
|
|
45,000 | 46,000 | 48,000 | 41,000 | 37,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
45,000 | 46,000 | 48,000 | 41,000 | 37,000 |
 | III. Short-term receivables |
|
|
25,365 | 14,066 | 28,351 | 15,332 | 52,231 |
 | 1. Short-term receivables of customers |
|
|
24,236 | 10,964 | 26,618 | 14,155 | 50,902 |
 | 2. Prepayments to suppliers |
|
|
1,583 | 2,323 | 1,171 | 969 | 1,229 |
 | 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 |
|
|
8,127 | 9,297 | 8,836 | 8,482 | 8,375 |
 | 7. Provision for doubtful short-term receivables |
|
|
-8,581 | -8,518 | -8,275 | -8,275 | -8,275 |
 | IV. Inventories |
|
|
14,967 | 25,005 | 28,750 | 32,309 | 27,159 |
 | 1. Inventories |
|
|
16,699 | 26,257 | 29,782 | 33,341 | 28,192 |
 | 2. Provision for decline in value of inventories |
|
|
-1,732 | -1,252 | -1,032 | -1,032 | -1,032 |
 | V. Other current assets |
|
|
216 | 1,782 | 681 | 987 | 227 |
 | 1. Short-term prepaid expenses |
|
|
216 | 210 | 416 | 416 | 227 |
 | 2. Deductible VAT |
|
|
| 517 | 265 | 409 | |
 | 3. Taxes and the State Receivables |
|
|
| 1,054 | | 162 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
19,399 | 20,222 | 18,058 | 17,878 | 16,441 |
 | 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 |
|
|
16,288 | 16,666 | 15,062 | 14,882 | 13,560 |
 | 1. Tangible fixed assets |
|
|
16,284 | 16,662 | 15,062 | 14,882 | 13,560 |
 | - Cost |
|
|
58,701 | 59,079 | 59,458 | 59,931 | 59,931 |
 | - Accumulated depreciation |
|
|
-42,418 | -42,418 | -44,396 | -45,049 | -46,371 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4 | 4 | | | |
 | - Cost |
|
|
985 | 985 | 985 | 985 | 985 |
 | - Accumulated depreciation |
|
|
-981 | -981 | -985 | -985 | -985 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,025 | 1,025 | 1,025 | 1,025 | 1,025 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,025 | 1,025 | 1,025 | 1,025 | 1,025 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
2,087 | 2,532 | 1,971 | 1,971 | 1,856 |
 | 1. Long-term prepaid expenses |
|
|
2,087 | 2,532 | 1,971 | 1,971 | 1,856 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
122,386 | 117,150 | 136,261 | 110,242 | 135,246 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
37,271 | 32,565 | 53,215 | 26,752 | 49,173 |
 | I. Current liabilities |
|
|
37,271 | 32,565 | 53,215 | 26,752 | 49,173 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,094 | 8,796 | 20,258 | 14,487 | 18,089 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,835 | 5,264 | 8,332 | 4,874 | 13,867 |
 | 4. Advances from customers |
|
|
| 450 | | 5 | 126 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,803 | 1,339 | 2,148 | 2,550 | 2,783 |
 | 6. Payables to employees |
|
|
10,065 | 10,065 | 9,262 | 660 | 3,550 |
 | 7. Short-term accrued expenses |
|
|
4,577 | 3,541 | 402 | 145 | 915 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,996 | 1,266 | 10,088 | 1,537 | 7,444 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,901 | 1,844 | 2,726 | 2,494 | 2,401 |
 | 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 |
|
|
85,115 | 84,585 | 83,047 | 83,490 | 86,073 |
 | I. ShareHolder's equity |
|
|
85,115 | 84,585 | 83,047 | 83,490 | 86,073 |
 | 1. Owner's investment capital |
|
|
43,030 | 43,030 | 43,030 | 43,030 | 43,030 |
 | 2. Share capital surplus |
|
|
8,292 | 8,292 | 8,292 | 8,292 | 8,292 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
12,261 | 12,261 | 12,261 | 12,261 | 12,261 |
 | 5. Treasury shares |
|
|
-4,001 | -4,001 | -4,001 | -4,001 | -4,001 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
13,517 | 13,517 | 14,517 | 14,517 | 14,517 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,016 | 11,485 | 8,947 | 9,390 | 11,973 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,865 | 10,887 | 3,027 | 3,010 | 3,010 |
 | - Profit after tax undistributed this period |
|
|
9,151 | 598 | 5,920 | 6,381 | 8,963 |
 | 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 |
|
|
122,386 | 117,150 | 136,261 | 110,242 | 135,246 |
There is no report.
|
|