|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
139,427 | 113,385 | 122,115 | 169,306 | 167,160 |
 | I. Cash and cash equivalents |
|
|
24,576 | 20,632 | 34,422 | 46,706 | 49,949 |
 | 1. Cash |
|
|
24,576 | 20,632 | 34,422 | 46,706 | 32,576 |
 | 2. Cash equivalents |
|
|
| | | | 17,373 |
 | II. Short-term financial investments |
|
|
7,602 | 8,870 | 524 | 1,615 | 6,615 |
 | 1. Trading securities |
|
|
9,887 | 9,887 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,785 | -1,541 | | | |
 | 3. Investments holding until maturity |
|
|
500 | 524 | 524 | 1,615 | 6,615 |
 | III. Short-term receivables |
|
|
90,127 | 65,572 | 62,016 | 97,866 | 92,213 |
 | 1. Short-term receivables of customers |
|
|
61,345 | 38,978 | 35,134 | 64,301 | 59,497 |
 | 2. Prepayments to suppliers |
|
|
2,191 | 1,354 | 1,555 | 378 | 2,534 |
 | 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 |
|
|
26,592 | 25,239 | 25,327 | 33,187 | 30,183 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
13,188 | 16,666 | 19,434 | 19,301 | 15,506 |
 | 1. Inventories |
|
|
13,354 | 16,832 | 19,600 | 19,466 | 15,672 |
 | 2. Provision for decline in value of inventories |
|
|
-166 | -166 | -166 | -166 | -166 |
 | V. Other current assets |
|
|
3,933 | 1,645 | 5,719 | 3,819 | 2,876 |
 | 1. Short-term prepaid expenses |
|
|
3,872 | 1,541 | 4,501 | 3,772 | 2,789 |
 | 2. Deductible VAT |
|
|
34 | 24 | | -68 | |
 | 3. Taxes and the State Receivables |
|
|
27 | 81 | 1,218 | 115 | 87 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
86,102 | 89,272 | 93,662 | 89,646 | 92,033 |
 | 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 |
|
|
53,763 | 59,745 | 58,054 | 55,566 | 54,613 |
 | 1. Tangible fixed assets |
|
|
48,399 | 54,484 | 52,897 | 50,501 | 49,621 |
 | - Cost |
|
|
126,696 | 134,990 | 135,466 | 135,466 | 136,908 |
 | - Accumulated depreciation |
|
|
-78,297 | -80,507 | -82,569 | -84,965 | -87,288 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
5,365 | 5,261 | 5,157 | 5,065 | 4,993 |
 | - Cost |
|
|
6,148 | 6,148 | 6,148 | 6,148 | 6,148 |
 | - Accumulated depreciation |
|
|
-784 | -887 | -991 | -1,083 | -1,156 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
5,072 | 356 | 845 | 1,616 | 3,589 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,072 | 356 | 845 | 1,616 | 3,589 |
 | IV. Long-term financial investments |
|
|
3,591 | 3,611 | 4,881 | 3 | 3 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,000 | 4,000 | 4,000 | 3 | 3 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-409 | -389 | -210 | | |
 | 5. Investments holding until maturity |
|
|
| | 1,091 | | |
 | V. Total other long-term assets |
|
|
23,675 | 25,560 | 29,883 | 32,460 | 33,828 |
 | 1. Long-term prepaid expenses |
|
|
23,675 | 25,560 | 29,883 | 32,460 | 33,828 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
225,529 | 202,657 | 215,777 | 258,952 | 259,193 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
91,864 | 69,462 | 86,773 | 121,150 | 102,666 |
 | I. Current liabilities |
|
|
91,338 | 68,773 | 85,903 | 120,061 | 101,312 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
17,474 | 14,456 | 15,302 | 13,285 | 2,782 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
47,760 | 33,714 | 48,895 | 76,695 | 66,910 |
 | 4. Advances from customers |
|
|
689 | 474 | 610 | 656 | 689 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,230 | 3,491 | 3,183 | 5,003 | 6,523 |
 | 6. Payables to employees |
|
|
831 | 907 | 1,093 | 1,058 | 1,158 |
 | 7. Short-term accrued expenses |
|
|
12,079 | 9,652 | 8,334 | 13,485 | 14,370 |
 | 8. Short-term intercompany payables |
|
|
| | | | 130 |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,347 | 4,446 | 4,945 | 6,339 | 6,753 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,927 | 1,633 | 3,540 | 3,540 | 1,996 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
526 | 689 | 869 | 1,088 | 1,355 |
 | 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 |
|
|
526 | 689 | 869 | 1,088 | 1,355 |
 | 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 |
|
|
133,664 | 133,195 | 129,004 | 137,802 | 156,526 |
 | I. ShareHolder's equity |
|
|
133,664 | 133,195 | 129,004 | 137,802 | 156,526 |
 | 1. Owner's investment capital |
|
|
80,278 | 80,278 | 80,278 | 80,278 | 100,347 |
 | 2. Share capital surplus |
|
|
-50 | -50 | -50 | -50 | -50 |
 | 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 |
|
|
557 | 557 | 557 | 557 | 557 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
714 | 714 | 714 | 714 | 714 |
 | 11. After tax undistributed profit |
|
|
52,165 | 51,695 | 47,505 | 56,303 | 54,958 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
8,439 | -1,796 | 37,725 | 33,730 | 13,661 |
 | - Profit after tax undistributed this period |
|
|
43,726 | 53,492 | 9,780 | 22,573 | 41,297 |
 | 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 |
|
|
225,529 | 202,657 | 215,777 | 258,952 | 259,193 |
There is no report.
|
|