|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
225,166 | 192,569 | 164,251 | 139,760 | 169,427 |
 | I. Cash and cash equivalents |
|
|
2,286 | 3,531 | 6,636 | 7,413 | 5,741 |
 | 1. Cash |
|
|
1,079 | 2,317 | 5,419 | 6,221 | 4,741 |
 | 2. Cash equivalents |
|
|
1,208 | 1,213 | 1,217 | 1,193 | 1,000 |
 | II. Short-term financial investments |
|
|
3,930 | 3,930 | 3,340 | 3,340 | 3,930 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,930 | 3,930 | 3,340 | 3,340 | 3,930 |
 | III. Short-term receivables |
|
|
35,094 | 35,341 | 35,832 | 34,863 | 60,110 |
 | 1. Short-term receivables of customers |
|
|
33,956 | 33,723 | 33,972 | 32,197 | 46,924 |
 | 2. Prepayments to suppliers |
|
|
1,539 | 1,787 | 1,935 | 2,734 | 13,609 |
 | 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 |
|
|
694 | 688 | 783 | 789 | 435 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,096 | -858 | -858 | -858 | -858 |
 | IV. Inventories |
|
|
172,656 | 137,907 | 106,141 | 81,287 | 79,015 |
 | 1. Inventories |
|
|
172,656 | 137,907 | 106,141 | 81,287 | 79,015 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
11,200 | 11,861 | 12,301 | 12,858 | 20,632 |
 | 1. Short-term prepaid expenses |
|
|
4,346 | 3,751 | 3,169 | 3,216 | 11,592 |
 | 2. Deductible VAT |
|
|
6,700 | 8,110 | 9,123 | 9,641 | 9,030 |
 | 3. Taxes and the State Receivables |
|
|
155 | | 9 | | 9 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
409,150 | 438,466 | 439,194 | 459,206 | 463,522 |
 | I. Long-term receivables |
|
|
22,904 | 21,100 | 11,966 | 24,149 | 9,108 |
 | 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 |
|
|
23,224 | 21,420 | 12,286 | 24,469 | 9,428 |
 | 6. Provision for doubtful long-term receivables |
|
|
-320 | -320 | -320 | -320 | -320 |
 | II. Fixed assets |
|
|
18,843 | 18,564 | 18,286 | 18,008 | 17,729 |
 | 1. Tangible fixed assets |
|
|
10,568 | 10,290 | 10,011 | 9,733 | 9,455 |
 | - Cost |
|
|
18,552 | 18,552 | 18,552 | 18,552 | 18,552 |
 | - Accumulated depreciation |
|
|
-7,984 | -8,262 | -8,540 | -8,819 | -9,097 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
8,275 | 8,275 | 8,275 | 8,275 | 8,275 |
 | - Cost |
|
|
8,275 | 8,275 | 8,275 | 8,275 | 8,275 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| 16,902 | 16,770 | 16,637 | 16,504 |
 | - Cost |
|
|
| 17,522 | 17,522 | 17,522 | 17,522 |
 | - Accumulated depreciation |
|
|
| -619 | -752 | -885 | -1,018 |
 | IV. Long-term assets in progress |
|
|
355,651 | 370,104 | 379,782 | 387,923 | 408,310 |
 | 1. Costs of long-term production, business in progress |
|
|
355,651 | 370,104 | 379,782 | 387,923 | 408,310 |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
10,450 | 10,450 | 11,040 | 11,040 | 10,450 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
9,950 | 9,950 | 9,950 | 9,950 | 9,950 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
500 | 500 | 1,090 | 1,090 | 500 |
 | V. Total other long-term assets |
|
|
1,302 | 1,345 | 1,349 | 1,449 | 1,420 |
 | 1. Long-term prepaid expenses |
|
|
1,302 | 1,345 | 1,349 | 1,449 | 1,420 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
634,317 | 631,035 | 603,444 | 598,966 | 632,949 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
429,686 | 426,596 | 398,740 | 393,374 | 426,803 |
 | I. Current liabilities |
|
|
327,744 | 313,332 | 297,955 | 272,685 | 309,041 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
62,454 | 57,390 | 90,593 | 51,383 | 74,922 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
30,667 | 33,356 | 36,684 | 37,739 | 49,069 |
 | 4. Advances from customers |
|
|
1,224 | 1,475 | 1,443 | 13,462 | 7,269 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,543 | 2,186 | 2,640 | 2,653 | 934 |
 | 6. Payables to employees |
|
|
1,032 | 620 | 728 | 752 | 669 |
 | 7. Short-term accrued expenses |
|
|
3,914 | 2,665 | 2,547 | 1,338 | 3,458 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
209,283 | 184,532 | 142,996 | 116,707 | 147,858 |
 | 11. Other short-term payables |
|
|
15,792 | 29,274 | 18,454 | 46,780 | 22,992 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,836 | 1,834 | 1,870 | 1,870 | 1,870 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
101,942 | 113,264 | 100,785 | 120,689 | 117,762 |
 | 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 |
|
|
47,625 | 47,636 | 47,626 | 47,626 | 48,443 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
54,317 | 65,628 | 53,158 | 73,063 | 69,320 |
 | 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 |
|
|
204,631 | 204,439 | 204,704 | 205,592 | 206,146 |
 | I. ShareHolder's equity |
|
|
204,631 | 204,439 | 204,704 | 205,592 | 206,146 |
 | 1. Owner's investment capital |
|
|
180,598 | 180,598 | 180,598 | 180,598 | 180,598 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
1,174 | 1,174 | 1,219 | 1,219 | 1,219 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
22,859 | 22,666 | 22,887 | 23,775 | 24,328 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
22,657 | 22,578 | 22,496 | 22,496 | 22,887 |
 | - Profit after tax undistributed this period |
|
|
202 | 88 | 391 | 1,279 | 1,442 |
 | 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 |
|
|
634,317 | 631,035 | 603,444 | 598,966 | 632,949 |
There is no report.
|
|