|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
210,524 | 293,126 | 309,331 | 340,106 | 308,092 |
 | I. Cash and cash equivalents |
|
|
20,589 | 14,492 | 18,390 | 42,357 | 20,949 |
 | 1. Cash |
|
|
20,589 | 11,492 | 18,390 | 42,357 | 20,949 |
 | 2. Cash equivalents |
|
|
| 3,000 | | | |
 | II. Short-term financial investments |
|
|
150 | 150 | 150 | 150 | 10,150 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
150 | 150 | 150 | 150 | 10,150 |
 | III. Short-term receivables |
|
|
29,347 | 41,384 | 27,382 | 25,330 | 34,655 |
 | 1. Short-term receivables of customers |
|
|
27,918 | 37,634 | 22,516 | 19,406 | 29,088 |
 | 2. Prepayments to suppliers |
|
|
472 | 2,036 | 3,202 | 3,689 | 3,865 |
 | 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 |
|
|
957 | 1,715 | 1,664 | 2,235 | 1,702 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
158,076 | 229,655 | 253,230 | 261,948 | 235,762 |
 | 1. Inventories |
|
|
159,347 | 230,722 | 254,255 | 262,973 | 236,773 |
 | 2. Provision for decline in value of inventories |
|
|
-1,270 | -1,067 | -1,025 | -1,025 | -1,012 |
 | V. Other current assets |
|
|
2,363 | 7,445 | 10,180 | 10,321 | 6,576 |
 | 1. Short-term prepaid expenses |
|
|
1,010 | 1,148 | 1,514 | 1,965 | 1,528 |
 | 2. Deductible VAT |
|
|
1,353 | 6,297 | 8,664 | 8,160 | 4,782 |
 | 3. Taxes and the State Receivables |
|
|
| | 2 | 187 | 259 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | 9 | 7 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
55,134 | 53,137 | 52,860 | 53,700 | 52,918 |
 | I. Long-term receivables |
|
|
30 | 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 | 30 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
26,928 | 25,321 | 24,593 | 24,733 | 23,981 |
 | 1. Tangible fixed assets |
|
|
26,607 | 25,029 | 24,330 | 24,500 | 23,732 |
 | - Cost |
|
|
87,883 | 86,008 | 86,162 | 86,410 | 86,409 |
 | - Accumulated depreciation |
|
|
-61,276 | -60,978 | -61,832 | -61,910 | -62,677 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
321 | 292 | 263 | 233 | 249 |
 | - Cost |
|
|
734 | 734 | 734 | 734 | 779 |
 | - Accumulated depreciation |
|
|
-412 | -442 | -471 | -501 | -530 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | 761 | 1,419 | 1,724 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 761 | 1,419 | 1,724 |
 | 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 |
|
|
28,176 | 27,786 | 27,476 | 27,517 | 27,183 |
 | 1. Long-term prepaid expenses |
|
|
28,018 | 27,634 | 27,324 | 27,233 | 27,031 |
 | 2. Deferred income tax assets |
|
|
157 | 152 | 152 | 152 | 152 |
 | 3. Other long-term assets |
|
|
| | | 133 | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
265,658 | 346,263 | 362,191 | 393,805 | 361,010 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
82,092 | 162,588 | 173,843 | 200,578 | 192,082 |
 | I. Current liabilities |
|
|
81,333 | 161,830 | 172,957 | 199,819 | 191,324 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
24,638 | 48,393 | 46,459 | 72,587 | 65,684 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
31,083 | 75,596 | 76,051 | 71,143 | 66,166 |
 | 4. Advances from customers |
|
|
6,569 | 25,702 | 33,595 | 39,553 | 37,640 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,167 | 730 | 4,562 | 2,868 | 5,828 |
 | 6. Payables to employees |
|
|
5,374 | 4,869 | 5,433 | 7,199 | 8,300 |
 | 7. Short-term accrued expenses |
|
|
| 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 |
|
|
4,599 | 1,623 | 2,218 | 1,796 | 3,040 |
 | 12. Provision for short term payables |
|
|
613 | 551 | 334 | 371 | 376 |
 | 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 | 885 | 759 | 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 | 885 | 759 | 759 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
183,566 | 183,674 | 188,348 | 193,228 | 168,927 |
 | I. ShareHolder's equity |
|
|
183,566 | 183,674 | 188,348 | 193,228 | 168,927 |
 | 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 |
|
|
63,566 | 63,674 | 68,348 | 73,228 | 48,927 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
36,764 | 59,901 | 59,901 | 59,901 | 23,914 |
 | - Profit after tax undistributed this period |
|
|
26,802 | 3,773 | 8,447 | 13,326 | 25,013 |
 | 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 |
|
|
265,658 | 346,263 | 362,191 | 393,805 | 361,010 |
There is no report.
|
|