|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
148,232 | 137,040 | 135,221 | 140,324 | 150,243 |
 | I. Cash and cash equivalents |
|
|
3,142 | 5,420 | 3,211 | 4,906 | 2,946 |
 | 1. Cash |
|
|
3,142 | 5,420 | 3,211 | 4,906 | 2,946 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
1,071 | 1,130 | 1,471 | 315 | 299 |
 | 1. Trading securities |
|
|
2,018 | 1,933 | 2,286 | 1,120 | 1,120 |
 | 2. Provision for diminution in value of trading securities |
|
|
-947 | -803 | -816 | -806 | -822 |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
117,891 | 103,523 | 101,871 | 106,892 | 116,332 |
 | 1. Short-term receivables of customers |
|
|
72,722 | 63,338 | 67,186 | 68,524 | 74,782 |
 | 2. Prepayments to suppliers |
|
|
2,755 | 3,828 | 5,428 | 9,021 | 5,175 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
15,197 | 300 | 2,171 | | |
 | 6. Other short-term receivables |
|
|
28,265 | 37,104 | 28,133 | 30,394 | 37,422 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,048 | -1,048 | -1,048 | -1,048 | -1,048 |
 | IV. Inventories |
|
|
26,091 | 26,731 | 28,642 | 28,191 | 29,876 |
 | 1. Inventories |
|
|
26,091 | 26,731 | 28,642 | 28,191 | 29,876 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
37 | 236 | 26 | 21 | 790 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
6 | 236 | 6 | 6 | 790 |
 | 3. Taxes and the State Receivables |
|
|
32 | | 20 | 15 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
23,514 | 23,182 | 23,130 | 22,663 | 22,082 |
 | 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 |
|
|
2,315 | 2,186 | 1,950 | 1,714 | 928 |
 | 1. Tangible fixed assets |
|
|
2,315 | 2,186 | 1,950 | 1,714 | 928 |
 | - Cost |
|
|
10,347 | 10,347 | 10,347 | 9,445 | 7,953 |
 | - Accumulated depreciation |
|
|
-8,031 | -8,160 | -8,397 | -7,732 | -7,025 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
242 | 242 | 242 | 242 | 242 |
 | - Accumulated depreciation |
|
|
-242 | -242 | -242 | -242 | -242 |
 | III. Real Estate Investments |
|
|
12,899 | 12,695 | 12,490 | 12,286 | 12,082 |
 | - Cost |
|
|
23,732 | 23,732 | 23,732 | 23,732 | 23,732 |
 | - Accumulated depreciation |
|
|
-10,833 | -11,037 | -11,241 | -11,446 | -11,650 |
 | IV. Long-term assets in progress |
|
|
60 | 60 | 60 | 60 | 525 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
60 | 60 | 60 | 60 | 525 |
 | IV. Long-term financial investments |
|
|
8,110 | 8,110 | 8,110 | 8,110 | 8,110 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
8,110 | 8,110 | 8,110 | 8,110 | 8,110 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
130 | 131 | 520 | 493 | 437 |
 | 1. Long-term prepaid expenses |
|
|
130 | 131 | 520 | 493 | 437 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
171,746 | 160,222 | 158,351 | 162,988 | 172,325 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
43,233 | 32,543 | 30,952 | 35,162 | 47,748 |
 | I. Current liabilities |
|
|
41,511 | 30,795 | 29,450 | 33,908 | 46,884 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
25,633 | 8,248 | 7,593 | 8,433 | 26,636 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,828 | 4,396 | 4,491 | 5,296 | 12,368 |
 | 4. Advances from customers |
|
|
2,906 | 4,871 | 4,677 | 6,818 | 1,239 |
 | 5. Taxes and other payables to the State Budget |
|
|
656 | 224 | 514 | 593 | 324 |
 | 6. Payables to employees |
|
|
798 | 312 | 334 | 666 | 397 |
 | 7. Short-term accrued expenses |
|
|
234 | 298 | 6,537 | 6,622 | 858 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
671 | 373 | 156 | 200 | 362 |
 | 11. Other short-term payables |
|
|
5,778 | 12,071 | 5,148 | 5,279 | 4,699 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6 | 2 | 1 | 1 | 1 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,722 | 1,748 | 1,503 | 1,254 | 864 |
 | 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 |
|
|
257 | 257 | 502 | 531 | 531 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,465 | 1,491 | 1,001 | 723 | 333 |
 | 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 |
|
|
128,513 | 127,679 | 127,399 | 127,825 | 124,577 |
 | I. ShareHolder's equity |
|
|
128,513 | 127,679 | 127,399 | 127,825 | 124,577 |
 | 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 2. Share capital surplus |
|
|
57,131 | 57,131 | 57,131 | 57,131 | 57,131 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,511 | -2,511 | -2,511 | -2,511 | -2,511 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
3,832 | 3,832 | 3,832 | 3,832 | 3,832 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-9,939 | -10,773 | -11,053 | -10,627 | -13,876 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
212 | -10,783 | -10,783 | -10,783 | -10,783 |
 | - Profit after tax undistributed this period |
|
|
-10,151 | 10 | -270 | 156 | -3,093 |
 | 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 |
|
|
171,746 | 160,222 | 158,351 | 162,988 | 172,325 |
There is no report.
|
|