|
|
|
Q4 2023 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
34,455 | 53,263 | 57,920 | 48,214 | 29,714 |
 | I. Cash and cash equivalents |
|
|
4,639 | 23,516 | 14,060 | 389 | 272 |
 | 1. Cash |
|
|
4,639 | 23,516 | 14,060 | 389 | 271 |
 | 2. Cash equivalents |
|
|
| | | | 1 |
 | II. Short-term financial investments |
|
|
| 203 | 206 | 206 | 209 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 203 | 206 | 206 | 209 |
 | III. Short-term receivables |
|
|
19,589 | 16,359 | 18,585 | 16,189 | 13,485 |
 | 1. Short-term receivables of customers |
|
|
23,376 | 21,764 | 23,274 | 20,727 | 17,293 |
 | 2. Prepayments to suppliers |
|
|
2,595 | 1,750 | 1,930 | 2,371 | 2,796 |
 | 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 |
|
|
520 | 397 | 933 | 642 | 948 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,902 | -7,552 | -7,552 | -7,552 | -7,552 |
 | IV. Inventories |
|
|
9,419 | 10,171 | 21,820 | 27,912 | 13,135 |
 | 1. Inventories |
|
|
9,419 | 10,171 | 21,820 | 27,912 | 13,135 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
807 | 3,014 | 3,249 | 3,517 | 2,613 |
 | 1. Short-term prepaid expenses |
|
|
56 | 2,263 | 2,498 | 2,051 | 2,017 |
 | 2. Deductible VAT |
|
|
| | | 714 | |
 | 3. Taxes and the State Receivables |
|
|
751 | 751 | 751 | 751 | 596 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
150,962 | 149,522 | 148,887 | 157,579 | 157,008 |
 | I. Long-term receivables |
|
|
8,121 | 13,202 | 13,545 | 15,483 | 15,483 |
 | 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 |
|
|
8,121 | 13,202 | 13,545 | 15,483 | 15,483 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
14,021 | 10,310 | 9,640 | 11,490 | 10,753 |
 | 1. Tangible fixed assets |
|
|
13,961 | 10,260 | 9,592 | 11,445 | 10,711 |
 | - Cost |
|
|
80,040 | 79,727 | 71,184 | 71,920 | 68,009 |
 | - Accumulated depreciation |
|
|
-66,079 | -69,467 | -61,592 | -60,475 | -57,299 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
60 | 50 | 48 | 45 | 43 |
 | - Cost |
|
|
359 | 359 | 359 | 359 | 297 |
 | - Accumulated depreciation |
|
|
-299 | -309 | -312 | -314 | -254 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
22,004 | 22,356 | 22,534 | 22,347 | 25,728 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
22,004 | 22,356 | 22,534 | 22,347 | 25,728 |
 | 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 |
|
|
106,817 | 103,655 | 103,168 | 108,259 | 105,043 |
 | 1. Long-term prepaid expenses |
|
|
106,817 | 103,655 | 103,168 | 108,259 | 105,043 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
185,416 | 202,785 | 206,807 | 205,793 | 186,722 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
86,412 | 38,473 | 42,996 | 53,385 | 43,286 |
 | I. Current liabilities |
|
|
69,712 | 24,801 | 29,322 | 39,711 | 29,003 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,202 | 3,560 | 1,825 | 633 | 1,071 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
20,887 | 6,829 | 9,933 | 13,633 | 4,229 |
 | 4. Advances from customers |
|
|
818 | 781 | 1,157 | 1,017 | 1,040 |
 | 5. Taxes and other payables to the State Budget |
|
|
36,673 | 9,871 | 2,930 | 20,947 | 17,102 |
 | 6. Payables to employees |
|
|
2,062 | 1,910 | 839 | 794 | 764 |
 | 7. Short-term accrued expenses |
|
|
378 | 216 | 10,206 | 440 | 2,773 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,285 | 1,234 | 2,048 | 1,869 | 1,659 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
407 | 400 | 384 | 377 | 365 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
16,700 | 13,673 | 13,674 | 13,674 | 14,283 |
 | 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 |
|
|
10,461 | 10,461 | 10,461 | 10,461 | 11,061 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,560 | | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,679 | 3,211 | 3,213 | 3,213 | 3,222 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
99,004 | 164,312 | 163,811 | 152,408 | 143,436 |
 | I. ShareHolder's equity |
|
|
99,004 | 164,312 | 163,811 | 152,408 | 143,436 |
 | 1. Owner's investment capital |
|
|
88,340 | 128,340 | 128,340 | 128,340 | 128,340 |
 | 2. Share capital surplus |
|
|
| 32,380 | 32,380 | 32,380 | 32,380 |
 | 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 |
|
|
18,205 | 18,205 | 18,205 | 18,205 | 18,205 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-7,541 | -14,613 | -15,114 | -26,517 | -35,489 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-13,383 | -7,541 | -14,613 | -14,613 | -14,613 |
 | - Profit after tax undistributed this period |
|
|
5,842 | -7,072 | -501 | -11,904 | -20,876 |
 | 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 |
|
|
185,416 | 202,785 | 206,807 | 205,793 | 186,722 |
There is no report.
|
|