|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
100,790 | 98,154 | 98,398 | 78,274 | 74,179 |
 | I. Cash and cash equivalents |
|
|
34,900 | 21,599 | 18,661 | 4,608 | 4,417 |
 | 1. Cash |
|
|
6,900 | 3,599 | 3,661 | 4,608 | 4,417 |
 | 2. Cash equivalents |
|
|
28,000 | 18,000 | 15,000 | | |
 | II. Short-term financial investments |
|
|
38,300 | 52,500 | 57,700 | 48,500 | 53,800 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
38,300 | 52,500 | 57,700 | 48,500 | 53,800 |
 | III. Short-term receivables |
|
|
16,550 | 13,925 | 12,945 | 12,722 | 6,122 |
 | 1. Short-term receivables of customers |
|
|
3,063 | 2,853 | 2,652 | 2,221 | 2,499 |
 | 2. Prepayments to suppliers |
|
|
4,901 | 4,146 | 3,941 | 3,257 | 2,207 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
4,500 | 4,500 | 4,500 | 4,500 | |
 | 6. Other short-term receivables |
|
|
27,968 | 28,596 | 30,124 | 31,303 | 30,955 |
 | 7. Provision for doubtful short-term receivables |
|
|
-23,881 | -26,171 | -28,271 | -28,559 | -29,539 |
 | IV. Inventories |
|
|
3,101 | 1,214 | 34 | 9 | 9 |
 | 1. Inventories |
|
|
3,101 | 1,214 | 34 | 9 | 9 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7,939 | 8,917 | 9,058 | 12,436 | 9,831 |
 | 1. Short-term prepaid expenses |
|
|
145 | 168 | 121 | 163 | 136 |
 | 2. Deductible VAT |
|
|
7,793 | 8,748 | 8,936 | 10,109 | 9,694 |
 | 3. Taxes and the State Receivables |
|
|
1 | 1 | 1 | 2,163 | 1 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
180,307 | 187,453 | 187,127 | 188,436 | 191,309 |
 | I. Long-term receivables |
|
|
290 | 290 | 290 | 290 | 290 |
 | 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 |
|
|
290 | 290 | 290 | 290 | 290 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
46,896 | 45,753 | 44,759 | 177,743 | 41,586 |
 | 1. Tangible fixed assets |
|
|
46,896 | 45,753 | 44,759 | 177,743 | 41,586 |
 | - Cost |
|
|
130,718 | 130,718 | 130,271 | 266,070 | 130,271 |
 | - Accumulated depreciation |
|
|
-83,822 | -84,965 | -85,513 | -88,326 | -88,685 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
227 | 227 | 227 | 227 | 227 |
 | - Accumulated depreciation |
|
|
-227 | -227 | -227 | -227 | -227 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
126,575 | 136,572 | 138,935 | 7,750 | 148,170 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
126,575 | 136,572 | 138,935 | 7,750 | 148,170 |
 | IV. Long-term financial investments |
|
|
2,624 | 2,461 | 2,284 | 2,284 | 587 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,852 | 1,780 | 1,603 | 1,780 | 357 |
 | 3. Other investments in equity instruments |
|
|
1,173 | 1,173 | 1,173 | 1,173 | 1,173 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-400 | -492 | -492 | -669 | -943 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,922 | 2,376 | 859 | 368 | 675 |
 | 1. Long-term prepaid expenses |
|
|
3,922 | 2,376 | 859 | 368 | 675 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
281,096 | 285,608 | 285,525 | 266,710 | 265,488 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
135,477 | 146,263 | 149,895 | 157,248 | 159,745 |
 | I. Current liabilities |
|
|
110,498 | 122,227 | 125,901 | 133,406 | 135,950 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
79,640 | 79,640 | 79,640 | 94,640 | 89,640 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,384 | 13,160 | 14,517 | 8,193 | 10,853 |
 | 4. Advances from customers |
|
|
15 | 15 | 64 | 64 | 15 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,378 | 6,418 | 7,366 | 787 | 2,961 |
 | 6. Payables to employees |
|
|
980 | 539 | 344 | 528 | 336 |
 | 7. Short-term accrued expenses |
|
|
217 | 226 | 279 | 139 | 277 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,470 | 1,886 | 1,802 | 1,827 | 1,797 |
 | 11. Other short-term payables |
|
|
17,254 | 20,183 | 21,728 | 27,068 | 29,910 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
160 | 160 | 160 | 160 | 160 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
24,979 | 24,036 | 23,994 | 23,842 | 23,795 |
 | 1. Long-term payables to sellers |
|
|
9,773 | 8,773 | 8,773 | 8,773 | 8,473 |
 | 2. Long-term accrued expenses |
|
|
8,920 | 8,920 | 8,920 | 8,920 | 8,920 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
6,285 | 6,343 | 6,301 | 6,149 | 6,402 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 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 |
|
|
145,619 | 139,345 | 135,630 | 109,461 | 105,743 |
 | I. ShareHolder's equity |
|
|
145,619 | 139,345 | 135,630 | 109,461 | 105,743 |
 | 1. Owner's investment capital |
|
|
145,000 | 145,000 | 145,000 | 145,000 | 145,000 |
 | 2. Share capital surplus |
|
|
285 | 285 | 285 | 285 | 285 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-466 | -466 | -466 | -466 | -466 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
785 | 785 | 785 | 785 | 785 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-83,556 | -88,207 | -90,565 | -115,646 | -118,801 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-72,407 | -86,551 | -86,551 | -86,551 | -117,958 |
 | - Profit after tax undistributed this period |
|
|
-11,148 | -1,656 | -4,013 | -29,095 | -843 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
83,572 | 81,948 | 80,591 | 79,504 | 78,940 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
281,096 | 285,608 | 285,525 | 266,710 | 265,488 |
There is no report.
|
|