|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
123,375 | 315,693 | 299,543 | 168,164 | 133,895 |
 | I. Cash and cash equivalents |
|
|
35,362 | 32,580 | 53,390 | 21,285 | 6,940 |
 | 1. Cash |
|
|
1,862 | 2,280 | 1,090 | 3,385 | 6,940 |
 | 2. Cash equivalents |
|
|
33,500 | 30,300 | 52,300 | 17,900 | |
 | II. Short-term financial investments |
|
|
6,084 | 17,073 | 17,091 | 6,069 | 6,069 |
 | 1. Trading securities |
|
|
4,237 | 4,237 | 4,237 | 4,237 | 4,237 |
 | 2. Provision for diminution in value of trading securities |
|
|
-154 | -164 | -146 | -169 | -169 |
 | 3. Investments holding until maturity |
|
|
2,000 | 13,000 | 13,000 | 2,000 | 2,000 |
 | III. Short-term receivables |
|
|
38,314 | 228,042 | 197,120 | 112,872 | 93,512 |
 | 1. Short-term receivables of customers |
|
|
27,614 | 227,003 | 194,797 | 111,611 | 90,821 |
 | 2. Prepayments to suppliers |
|
|
9,594 | 1,484 | 2,005 | 1,304 | 1,347 |
 | 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 |
|
|
2,098 | 557 | 1,320 | 857 | 2,244 |
 | 7. Provision for doubtful short-term receivables |
|
|
-992 | -1,002 | -1,002 | -900 | -900 |
 | IV. Inventories |
|
|
41,571 | 36,389 | 31,149 | 27,150 | 26,693 |
 | 1. Inventories |
|
|
55,153 | 58,508 | 53,268 | 53,316 | 51,422 |
 | 2. Provision for decline in value of inventories |
|
|
-13,582 | -22,119 | -22,119 | -26,166 | -24,729 |
 | V. Other current assets |
|
|
2,045 | 1,609 | 793 | 788 | 681 |
 | 1. Short-term prepaid expenses |
|
|
2,012 | 1,609 | 793 | 783 | 681 |
 | 2. Deductible VAT |
|
|
| | | 6 | |
 | 3. Taxes and the State Receivables |
|
|
33 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
23,057 | 22,741 | 22,374 | 22,253 | 20,431 |
 | 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 |
|
|
15,932 | 15,654 | 15,305 | 15,244 | 14,885 |
 | 1. Tangible fixed assets |
|
|
8,103 | 7,834 | 7,488 | 7,137 | 6,797 |
 | - Cost |
|
|
22,203 | 22,312 | 22,345 | 22,345 | 22,345 |
 | - Accumulated depreciation |
|
|
-14,100 | -14,478 | -14,856 | -15,208 | -15,548 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,829 | 7,821 | 7,817 | 8,107 | 8,088 |
 | - Cost |
|
|
8,165 | 8,165 | 8,165 | 8,465 | 8,465 |
 | - Accumulated depreciation |
|
|
-336 | -344 | -348 | -358 | -377 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
76 | 76 | 76 | 76 | 76 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
76 | 76 | 76 | 76 | 76 |
 | IV. Long-term financial investments |
|
|
6,800 | 6,800 | 6,800 | 6,800 | 5,363 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
5,450 | 5,450 | 5,450 | 5,450 | 5,450 |
 | 3. Other investments in equity instruments |
|
|
1,350 | 1,350 | 1,350 | 1,350 | 1,350 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -1,437 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
250 | 211 | 194 | 134 | 108 |
 | 1. Long-term prepaid expenses |
|
|
250 | 211 | 194 | 134 | 108 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
146,432 | 338,434 | 321,917 | 190,417 | 154,326 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
56,014 | 242,542 | 223,477 | 94,145 | 64,905 |
 | I. Current liabilities |
|
|
56,014 | 242,542 | 223,477 | 94,145 | 64,905 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
23,509 | 195,125 | 175,030 | 62,471 | 46,145 |
 | 4. Advances from customers |
|
|
1,349 | 1,421 | 1,347 | 1,380 | 2,122 |
 | 5. Taxes and other payables to the State Budget |
|
|
5 | 2,345 | 3,033 | 1,119 | -75 |
 | 6. Payables to employees |
|
|
| 7,487 | 8,126 | 5,027 | |
 | 7. Short-term accrued expenses |
|
|
31,267 | 36,511 | 36,382 | 23,726 | 16,511 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
61 | 23 | 75 | 56 | 74 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
-177 | -370 | -515 | 366 | 126 |
 | 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 |
|
|
90,418 | 95,892 | 98,440 | 96,272 | 89,421 |
 | I. ShareHolder's equity |
|
|
90,418 | 95,892 | 98,440 | 96,272 | 89,421 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,907 | -2,907 | -2,907 | -2,907 | -2,907 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
10,500 | 10,500 | 10,500 | 10,500 | 10,500 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
32,826 | 38,299 | 40,848 | 38,680 | 31,829 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
32,705 | 30,375 | 30,375 | 30,375 | 31,742 |
 | - Profit after tax undistributed this period |
|
|
122 | 7,924 | 10,473 | 8,305 | 87 |
 | 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 |
|
|
146,432 | 338,434 | 321,917 | 190,417 | 154,326 |
There is no report.
|
|