|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
27,057 | 29,089 | 31,547 | 42,636 | 47,094 |
 | I. Cash and cash equivalents |
|
|
5,286 | 4,871 | 7,899 | 10,817 | 5,264 |
 | 1. Cash |
|
|
1,278 | 1,863 | 1,390 | 1,609 | 1,556 |
 | 2. Cash equivalents |
|
|
4,008 | 3,008 | 6,508 | 9,208 | 3,708 |
 | II. Short-term financial investments |
|
|
500 | 500 | 500 | 1,000 | 21,500 |
 | 1. Trading securities |
|
|
500 | | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 500 | 500 | 1,000 | 21,500 |
 | III. Short-term receivables |
|
|
2,848 | 5,103 | 4,685 | 12,908 | 1,989 |
 | 1. Short-term receivables of customers |
|
|
10,804 | 12,590 | 12,075 | 7,276 | 7,888 |
 | 2. Prepayments to suppliers |
|
|
8,566 | 8,675 | 8,750 | 3,871 | 2,136 |
 | 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 |
|
|
1,632 | 1,992 | 2,015 | 10,275 | -8,744 |
 | 7. Provision for doubtful short-term receivables |
|
|
-18,155 | -18,155 | -18,155 | -8,514 | 708 |
 | IV. Inventories |
|
|
17,595 | 17,608 | 17,595 | 17,595 | 18,013 |
 | 1. Inventories |
|
|
17,595 | 17,608 | 17,595 | 17,595 | 18,013 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
828 | 1,008 | 868 | 317 | 327 |
 | 1. Short-term prepaid expenses |
|
|
| 92 | 47 | 2 | |
 | 2. Deductible VAT |
|
|
513 | 508 | 506 | | |
 | 3. Taxes and the State Receivables |
|
|
315 | 407 | 315 | 315 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 327 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,212 | 27,567 | 26,445 | 26,436 | 24,859 |
 | I. Long-term receivables |
|
|
3 | 3 | 3 | 3 | 3 |
 | 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 |
|
|
3 | 3 | 3 | 3 | 3 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
12,655 | 12,235 | 11,359 | 11,344 | 10,227 |
 | 1. Tangible fixed assets |
|
|
9,048 | 8,656 | 7,807 | 7,819 | 6,730 |
 | - Cost |
|
|
30,529 | 30,529 | 27,161 | 27,412 | 19,146 |
 | - Accumulated depreciation |
|
|
-21,482 | -21,873 | -19,354 | -19,593 | -12,415 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,607 | 3,580 | 3,552 | 3,525 | 3,497 |
 | - Cost |
|
|
5,539 | 5,539 | 5,539 | 5,539 | 5,539 |
 | - Accumulated depreciation |
|
|
-1,932 | -1,959 | -1,987 | -2,014 | -2,042 |
 | III. Real Estate Investments |
|
|
15,116 | 14,909 | 14,702 | 14,495 | 14,288 |
 | - Cost |
|
|
29,549 | 29,549 | 29,549 | 29,549 | 29,549 |
 | - Accumulated depreciation |
|
|
-14,434 | -14,641 | -14,848 | -15,055 | -15,262 |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
268 | 268 | 268 | 268 | 12 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
268 | 268 | 268 | 268 | 12 |
 | 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 |
|
|
171 | 152 | 114 | 327 | 329 |
 | 1. Long-term prepaid expenses |
|
|
171 | 152 | 114 | 327 | 329 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
55,270 | 56,656 | 57,992 | 69,072 | 71,953 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
61,676 | 63,824 | 63,783 | 53,256 | 55,707 |
 | I. Current liabilities |
|
|
59,092 | 60,049 | 59,872 | 50,656 | 26,964 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
5,831 | 5,831 | 5,644 | 5,093 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
14,695 | 14,836 | 14,354 | 9,621 | 8,518 |
 | 4. Advances from customers |
|
|
3,389 | 3,133 | 3,205 | 313 | 1,450 |
 | 5. Taxes and other payables to the State Budget |
|
|
841 | 192 | 757 | 119 | 78 |
 | 6. Payables to employees |
|
|
78 | 72 | 83 | 72 | 3,824 |
 | 7. Short-term accrued expenses |
|
|
3,169 | 3,592 | 3,960 | 3,450 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | 3,654 |
 | 10. Short-term unrealized Revenue |
|
|
1,488 | 3,219 | 2,440 | 3,239 | 4,069 |
 | 11. Other short-term payables |
|
|
29,601 | 29,175 | 29,429 | 28,747 | 5,372 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,584 | 3,774 | 3,911 | 2,600 | 28,742 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | 1,616 |
 | 5. Other long-term payables |
|
|
1,534 | 2,794 | 2,814 | 1,573 | 840 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,050 | 980 | 1,097 | 1,027 | |
 | 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 |
|
|
| | | | 26,287 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
-6,406 | -7,168 | -5,791 | 15,817 | 16,246 |
 | I. ShareHolder's equity |
|
|
-6,406 | -7,168 | -5,791 | 15,817 | 16,246 |
 | 1. Owner's investment capital |
|
|
45,000 | 45,000 | 45,000 | 45,000 | 45,000 |
 | 2. Share capital surplus |
|
|
3,847 | 3,847 | 3,847 | 3,847 | 3,847 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
3,052 | 3,052 | 3,052 | 2,785 | 2,949 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
337 | 337 | 337 | 468 | 304 |
 | 11. After tax undistributed profit |
|
|
-58,642 | -59,403 | -58,027 | -36,283 | -35,854 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-58,275 | -58,275 | -58,275 | -58,275 | -37,229 |
 | - Profit after tax undistributed this period |
|
|
-367 | -1,128 | 248 | 21,992 | 1,375 |
 | 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 |
|
|
55,270 | 56,656 | 57,992 | 69,072 | 71,953 |
There is no report.
|
|