|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
257,052 | 210,524 | 293,126 | 309,331 | 340,106 |
 | I. Cash and cash equivalents |
|
|
34,315 | 20,589 | 14,492 | 18,390 | 42,357 |
 | 1. Cash |
|
|
34,315 | 20,589 | 11,492 | 18,390 | 42,357 |
 | 2. Cash equivalents |
|
|
| | 3,000 | | |
 | II. Short-term financial investments |
|
|
20,150 | 150 | 150 | 150 | 150 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
20,150 | 150 | 150 | 150 | 150 |
 | III. Short-term receivables |
|
|
21,113 | 29,347 | 41,384 | 27,382 | 25,330 |
 | 1. Short-term receivables of customers |
|
|
14,067 | 27,918 | 37,634 | 22,516 | 19,406 |
 | 2. Prepayments to suppliers |
|
|
5,104 | 472 | 2,036 | 3,202 | 3,689 |
 | 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 |
|
|
1,942 | 957 | 1,715 | 1,664 | 2,235 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
179,821 | 158,076 | 229,655 | 253,230 | 261,948 |
 | 1. Inventories |
|
|
181,251 | 159,347 | 230,722 | 254,255 | 262,973 |
 | 2. Provision for decline in value of inventories |
|
|
-1,430 | -1,270 | -1,067 | -1,025 | -1,025 |
 | V. Other current assets |
|
|
1,654 | 2,363 | 7,445 | 10,180 | 10,321 |
 | 1. Short-term prepaid expenses |
|
|
1,171 | 1,010 | 1,148 | 1,514 | 1,965 |
 | 2. Deductible VAT |
|
|
483 | 1,353 | 6,297 | 8,664 | 8,160 |
 | 3. Taxes and the State Receivables |
|
|
| | | 2 | 187 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 9 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
56,375 | 55,134 | 53,137 | 52,860 | 53,700 |
 | I. Long-term receivables |
|
|
| 30 | 30 | 30 | 30 |
 | 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 |
|
|
| 30 | 30 | 30 | 30 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
27,914 | 26,928 | 25,321 | 24,593 | 24,733 |
 | 1. Tangible fixed assets |
|
|
27,563 | 26,607 | 25,029 | 24,330 | 24,500 |
 | - Cost |
|
|
87,883 | 87,883 | 86,008 | 86,162 | 86,410 |
 | - Accumulated depreciation |
|
|
-60,320 | -61,276 | -60,978 | -61,832 | -61,910 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
351 | 321 | 292 | 263 | 233 |
 | - Cost |
|
|
734 | 734 | 734 | 734 | 734 |
 | - Accumulated depreciation |
|
|
-383 | -412 | -442 | -471 | -501 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 761 | 1,419 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 761 | 1,419 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
28,461 | 28,176 | 27,786 | 27,476 | 27,517 |
 | 1. Long-term prepaid expenses |
|
|
28,304 | 28,018 | 27,634 | 27,324 | 27,233 |
 | 2. Deferred income tax assets |
|
|
157 | 157 | 152 | 152 | 152 |
 | 3. Other long-term assets |
|
|
| | | | 133 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
313,427 | 265,658 | 346,263 | 362,191 | 393,805 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
95,084 | 82,092 | 162,588 | 173,843 | 200,578 |
 | I. Current liabilities |
|
|
94,326 | 81,333 | 161,830 | 172,957 | 199,819 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
52,987 | 24,638 | 48,393 | 46,459 | 72,587 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,967 | 31,083 | 75,596 | 76,051 | 71,143 |
 | 4. Advances from customers |
|
|
8,042 | 6,569 | 25,702 | 33,595 | 39,553 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,644 | 4,167 | 730 | 4,562 | 2,868 |
 | 6. Payables to employees |
|
|
4,905 | 5,374 | 4,869 | 5,433 | 7,199 |
 | 7. Short-term accrued expenses |
|
|
670 | | 75 | 15 | 12 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,431 | 4,599 | 1,623 | 2,218 | 1,796 |
 | 12. Provision for short term payables |
|
|
391 | 613 | 551 | 334 | 371 |
 | 13. Bonus and welfare fund |
|
|
4,290 | 4,290 | 4,290 | 4,290 | 4,290 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
759 | 759 | 759 | 885 | 759 |
 | 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 |
|
|
759 | 759 | 759 | 885 | 759 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
218,343 | 183,566 | 183,674 | 188,348 | 193,228 |
 | I. ShareHolder's equity |
|
|
218,343 | 183,566 | 183,674 | 188,348 | 193,228 |
 | 1. Owner's investment capital |
|
|
120,000 | 120,000 | 120,000 | 120,000 | 120,000 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
98,343 | 63,566 | 63,674 | 68,348 | 73,228 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
78,751 | 36,764 | 59,901 | 59,901 | 59,901 |
 | - Profit after tax undistributed this period |
|
|
19,592 | 26,802 | 3,773 | 8,447 | 13,326 |
 | 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 |
|
|
313,427 | 265,658 | 346,263 | 362,191 | 393,805 |
There is no report.
|
|