|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
77,091 | 83,369 | 72,220 | 82,708 | 79,211 |
 | I. Cash and cash equivalents |
|
|
1,453 | 678 | 166 | 252 | 2,570 |
 | 1. Cash |
|
|
1,453 | 678 | 166 | 252 | 2,570 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
1,266 | 1,319 | 1,319 | 1,319 | 1,319 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,266 | 1,319 | 1,319 | 1,319 | 1,319 |
 | III. Short-term receivables |
|
|
1,399 | 1,678 | 1,841 | 1,521 | 1,095 |
 | 1. Short-term receivables of customers |
|
|
5,496 | 5,391 | 5,486 | 5,391 | 5,325 |
 | 2. Prepayments to suppliers |
|
|
1,100 | 1,095 | 1,226 | 1,049 | 1,007 |
 | 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 |
|
|
3,917 | 4,306 | 4,241 | 4,193 | 3,873 |
 | 7. Provision for doubtful short-term receivables |
|
|
-9,114 | -9,114 | -9,112 | -9,112 | -9,111 |
 | IV. Inventories |
|
|
72,556 | 79,245 | 68,602 | 79,430 | 74,116 |
 | 1. Inventories |
|
|
75,863 | 82,552 | 71,676 | 82,504 | 77,513 |
 | 2. Provision for decline in value of inventories |
|
|
-3,307 | -3,307 | -3,074 | -3,074 | -3,397 |
 | V. Other current assets |
|
|
417 | 450 | 292 | 185 | 110 |
 | 1. Short-term prepaid expenses |
|
|
417 | 450 | 292 | 185 | 110 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
120,148 | 115,540 | 112,384 | 108,099 | 93,698 |
 | I. Long-term receivables |
|
|
3,078 | 3,157 | 3,157 | 3,157 | 3,157 |
 | 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 |
|
|
3,078 | 3,157 | 3,157 | 3,157 | 3,157 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
105,804 | 101,118 | 96,454 | 91,872 | 87,346 |
 | 1. Tangible fixed assets |
|
|
105,804 | 101,118 | 96,454 | 91,872 | 87,346 |
 | - Cost |
|
|
363,802 | 363,802 | 363,802 | 363,802 | 363,802 |
 | - Accumulated depreciation |
|
|
-257,998 | -262,685 | -267,348 | -271,930 | -276,456 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
39 | | | | |
 | - Accumulated depreciation |
|
|
-39 | | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| 39 | 39 | 39 | 39 |
 | - Accumulated depreciation |
|
|
| -39 | -39 | -39 | -39 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | 25 | 147 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 25 | 147 | |
 | IV. Long-term financial investments |
|
|
110 | 110 | 110 | 110 | 110 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
110 | 110 | 110 | 110 | 110 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
11,156 | 11,156 | 12,639 | 12,813 | 3,085 |
 | 1. Long-term prepaid expenses |
|
|
11,156 | 11,156 | 12,639 | 12,813 | 3,085 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
197,239 | 198,910 | 184,604 | 190,807 | 172,909 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
183,927 | 191,572 | 183,802 | 196,289 | 182,096 |
 | I. Current liabilities |
|
|
133,580 | 136,163 | 156,504 | 167,511 | 168,862 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
82,160 | 82,052 | 103,839 | 100,776 | 120,382 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,562 | 21,387 | 20,160 | 28,010 | 21,904 |
 | 4. Advances from customers |
|
|
4,269 | 4,096 | 3,753 | 3,529 | 631 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,297 | 863 | 2,826 | 4,252 | 2,916 |
 | 6. Payables to employees |
|
|
10,654 | 13,210 | 11,931 | 15,717 | 11,179 |
 | 7. Short-term accrued expenses |
|
|
5,184 | 3,337 | 4,470 | 5,842 | 6,933 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
8,822 | 10,363 | 8,972 | 8,934 | 4,446 |
 | 12. Provision for short term payables |
|
|
3,078 | 300 | | | |
 | 13. Bonus and welfare fund |
|
|
554 | 554 | 554 | 452 | 472 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
50,347 | 55,409 | 27,298 | 28,777 | 13,234 |
 | 1. Long-term payables to sellers |
|
|
2,658 | 2,658 | 2,894 | 2,894 | 2,894 |
 | 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 |
|
|
47,689 | 49,653 | 21,287 | 22,747 | 7,184 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| 3,098 | 3,118 | 3,137 | 3,157 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
13,312 | 7,338 | 801 | -5,482 | -9,187 |
 | I. ShareHolder's equity |
|
|
13,312 | 7,338 | 801 | -5,482 | -9,187 |
 | 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
 | 2. Share capital surplus |
|
|
-124 | -124 | -124 | -124 | -124 |
 | 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 |
|
|
1,064 | 1,064 | 1,064 | 1,064 | 1,064 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-87,628 | -93,602 | -100,139 | -106,422 | -110,127 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-50,672 | -87,628 | -87,628 | -87,628 | -87,628 |
 | - Profit after tax undistributed this period |
|
|
-36,956 | -5,975 | -12,511 | -18,794 | -22,499 |
 | 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 |
|
|
197,239 | 198,910 | 184,604 | 190,807 | 172,909 |
There is no report.
|
|