|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
145,657 | 188,866 | 202,057 | 165,304 | 143,847 |
 | I. Cash and cash equivalents |
|
|
8,211 | 19,445 | 8,739 | 11,331 | 17,922 |
 | 1. Cash |
|
|
8,211 | 19,445 | 8,739 | 11,331 | 17,922 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
110,000 | 100,000 | 100,300 | 85,300 | 75,300 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
110,000 | 100,000 | 100,300 | 85,300 | 75,300 |
 | III. Short-term receivables |
|
|
20,276 | 58,753 | 88,311 | 60,591 | 44,050 |
 | 1. Short-term receivables of customers |
|
|
1,244 | 1,243 | 29,691 | 40,173 | 32,594 |
 | 2. Prepayments to suppliers |
|
|
14,418 | 18,369 | 23,460 | 19,412 | 5,312 |
 | 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 |
|
|
4,643 | 39,141 | 35,161 | 1,006 | 6,144 |
 | 7. Provision for doubtful short-term receivables |
|
|
-30 | | | | |
 | IV. Inventories |
|
|
80 | 3,271 | 2,625 | 5,980 | 3,650 |
 | 1. Inventories |
|
|
80 | 3,271 | 2,625 | 5,980 | 3,650 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7,090 | 7,396 | 2,082 | 2,101 | 2,925 |
 | 1. Short-term prepaid expenses |
|
|
5,432 | 4,494 | 2,081 | 2,101 | 2,311 |
 | 2. Deductible VAT |
|
|
1,658 | 2,800 | | | 614 |
 | 3. Taxes and the State Receivables |
|
|
| 102 | 1 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
46,737 | 63,333 | 58,734 | 53,584 | 49,479 |
 | 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 |
|
|
13,314 | 14,768 | 14,390 | 13,678 | 13,437 |
 | 1. Tangible fixed assets |
|
|
12,893 | 14,395 | 14,066 | 13,403 | 12,756 |
 | - Cost |
|
|
52,283 | 54,464 | 54,789 | 52,871 | 52,871 |
 | - Accumulated depreciation |
|
|
-39,390 | -40,069 | -40,722 | -39,468 | -40,115 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
421 | 372 | 324 | 276 | 681 |
 | - Cost |
|
|
1,830 | 1,830 | 1,830 | 1,830 | 2,325 |
 | - Accumulated depreciation |
|
|
-1,409 | -1,457 | -1,506 | -1,554 | -1,644 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
7,500 | 7,500 | 7,500 | 7,500 | 7,500 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
7,500 | 7,500 | 7,500 | 7,500 | 7,500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
25,923 | 41,066 | 36,843 | 32,406 | 28,542 |
 | 1. Long-term prepaid expenses |
|
|
25,368 | 40,851 | 36,628 | 32,406 | 28,183 |
 | 2. Deferred income tax assets |
|
|
555 | 215 | 215 | | 359 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
192,394 | 252,199 | 260,791 | 218,888 | 193,326 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
114,925 | 186,810 | 188,478 | 143,932 | 117,876 |
 | I. Current liabilities |
|
|
114,925 | 186,810 | 188,478 | 143,932 | 117,876 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,341 | 13,493 | 179 | 13,350 | 226 |
 | 4. Advances from customers |
|
|
4,269 | 8,996 | 9,598 | 6,445 | 9,036 |
 | 5. Taxes and other payables to the State Budget |
|
|
352 | 391 | 3,709 | 2,446 | 626 |
 | 6. Payables to employees |
|
|
44 | 7,550 | 10,243 | 6,103 | 2,076 |
 | 7. Short-term accrued expenses |
|
|
2,444 | 20,457 | 28,000 | 1,266 | 518 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 101,324 |
 | 11. Other short-term payables |
|
|
104,332 | 129,807 | 131,367 | 109,534 | 3,064 |
 | 12. Provision for short term payables |
|
|
| | 5,382 | | |
 | 13. Bonus and welfare fund |
|
|
1,143 | 6,117 | | 4,788 | |
 | 14. Price stabilization fund |
|
|
| | | | 1,006 |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
77,469 | 65,389 | 72,313 | 74,956 | 75,450 |
 | I. ShareHolder's equity |
|
|
77,469 | 65,389 | 72,313 | 74,956 | 75,450 |
 | 1. Owner's investment capital |
|
|
31,230 | 31,230 | 31,230 | 31,230 | 31,230 |
 | 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 |
|
|
18,271 | 18,271 | 18,271 | 18,271 | 18,271 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
27,969 | 15,888 | 22,813 | 25,456 | 25,950 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
27,584 | 12,587 | 12,587 | 12,587 | 25,566 |
 | - Profit after tax undistributed this period |
|
|
384 | 3,301 | 10,226 | 12,868 | 383 |
 | 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 |
|
|
192,394 | 252,199 | 260,791 | 218,888 | 193,326 |
There is no report.
|
|