|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
139,846 | 123,375 | 315,693 | 299,543 | 168,164 |
 | I. Cash and cash equivalents |
|
|
68,204 | 35,362 | 32,580 | 53,390 | 21,285 |
 | 1. Cash |
|
|
2,204 | 1,862 | 2,280 | 1,090 | 3,385 |
 | 2. Cash equivalents |
|
|
66,000 | 33,500 | 30,300 | 52,300 | 17,900 |
 | II. Short-term financial investments |
|
|
16,084 | 6,084 | 17,073 | 17,091 | 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 | -154 | -164 | -146 | -169 |
 | 3. Investments holding until maturity |
|
|
12,000 | 2,000 | 13,000 | 13,000 | 2,000 |
 | III. Short-term receivables |
|
|
32,883 | 38,314 | 228,042 | 197,120 | 112,872 |
 | 1. Short-term receivables of customers |
|
|
31,306 | 27,614 | 227,003 | 194,797 | 111,611 |
 | 2. Prepayments to suppliers |
|
|
1,430 | 9,594 | 1,484 | 2,005 | 1,304 |
 | 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 |
|
|
1,138 | 2,098 | 557 | 1,320 | 857 |
 | 7. Provision for doubtful short-term receivables |
|
|
-992 | -992 | -1,002 | -1,002 | -900 |
 | IV. Inventories |
|
|
21,697 | 41,571 | 36,389 | 31,149 | 27,150 |
 | 1. Inventories |
|
|
35,251 | 55,153 | 58,508 | 53,268 | 53,316 |
 | 2. Provision for decline in value of inventories |
|
|
-13,554 | -13,582 | -22,119 | -22,119 | -26,166 |
 | V. Other current assets |
|
|
979 | 2,045 | 1,609 | 793 | 788 |
 | 1. Short-term prepaid expenses |
|
|
979 | 2,012 | 1,609 | 793 | 783 |
 | 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 |
|
|
23,394 | 23,057 | 22,741 | 22,374 | 22,253 |
 | 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 |
|
|
16,306 | 15,932 | 15,654 | 15,305 | 15,244 |
 | 1. Tangible fixed assets |
|
|
8,477 | 8,103 | 7,834 | 7,488 | 7,137 |
 | - Cost |
|
|
22,203 | 22,203 | 22,312 | 22,345 | 22,345 |
 | - Accumulated depreciation |
|
|
-13,726 | -14,100 | -14,478 | -14,856 | -15,208 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,829 | 7,829 | 7,821 | 7,817 | 8,107 |
 | - Cost |
|
|
8,165 | 8,165 | 8,165 | 8,165 | 8,465 |
 | - Accumulated depreciation |
|
|
-336 | -336 | -344 | -348 | -358 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 76 | 76 | 76 | 76 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 76 | 76 | 76 | 76 |
 | IV. Long-term financial investments |
|
|
6,800 | 6,800 | 6,800 | 6,800 | 6,800 |
 | 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 |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
289 | 250 | 211 | 194 | 134 |
 | 1. Long-term prepaid expenses |
|
|
289 | 250 | 211 | 194 | 134 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
163,240 | 146,432 | 338,434 | 321,917 | 190,417 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
65,939 | 56,014 | 242,542 | 223,477 | 94,145 |
 | I. Current liabilities |
|
|
65,939 | 56,014 | 242,542 | 223,477 | 94,145 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
26,235 | 23,509 | 195,125 | 175,030 | 62,471 |
 | 4. Advances from customers |
|
|
1,459 | 1,349 | 1,421 | 1,347 | 1,380 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,063 | 5 | 2,345 | 3,033 | 1,119 |
 | 6. Payables to employees |
|
|
5,315 | | 7,487 | 8,126 | 5,027 |
 | 7. Short-term accrued expenses |
|
|
30,914 | 31,267 | 36,511 | 36,382 | 23,726 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
18 | 61 | 23 | 75 | 56 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
936 | -177 | -370 | -515 | 366 |
 | 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 |
|
|
97,301 | 90,418 | 95,892 | 98,440 | 96,272 |
 | I. ShareHolder's equity |
|
|
97,301 | 90,418 | 95,892 | 98,440 | 96,272 |
 | 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 |
|
|
10,501 | 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 |
|
|
39,708 | 32,826 | 38,299 | 40,848 | 38,680 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
31,713 | 32,705 | 30,375 | 30,375 | 30,375 |
 | - Profit after tax undistributed this period |
|
|
7,995 | 122 | 7,924 | 10,473 | 8,305 |
 | 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 |
|
|
163,240 | 146,432 | 338,434 | 321,917 | 190,417 |
There is no report.
|
|