|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
276,176 | 282,670 | 264,239 | 256,284 | 227,929 |
 | I. Cash and cash equivalents |
|
|
9,901 | 1,919 | 2,040 | 1,657 | 2,043 |
 | 1. Cash |
|
|
9,901 | 1,919 | 2,040 | 1,657 | 2,043 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
9,728 | 9,728 | 9,728 | 9,728 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
9,728 | 9,728 | 9,728 | 9,728 | |
 | III. Short-term receivables |
|
|
52,953 | 62,370 | 51,500 | 43,385 | 40,797 |
 | 1. Short-term receivables of customers |
|
|
41,674 | 37,338 | 29,840 | 26,186 | 31,876 |
 | 2. Prepayments to suppliers |
|
|
5,328 | 6,398 | 8,462 | 9,730 | 13,165 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,500 | 1,500 | | | |
 | 6. Other short-term receivables |
|
|
8,770 | 21,453 | 18,856 | 12,472 | 752 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,319 | -4,319 | -5,659 | -5,002 | -4,996 |
 | IV. Inventories |
|
|
202,466 | 207,448 | 200,136 | 200,708 | 181,641 |
 | 1. Inventories |
|
|
202,466 | 207,448 | 200,136 | 200,708 | 181,641 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,127 | 1,205 | 835 | 806 | 3,446 |
 | 1. Short-term prepaid expenses |
|
|
75 | 39 | 34 | 44 | 2,070 |
 | 2. Deductible VAT |
|
|
994 | 1,108 | 743 | 703 | 1,318 |
 | 3. Taxes and the State Receivables |
|
|
58 | 58 | 58 | 58 | 58 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
82,774 | 82,442 | 82,077 | 81,826 | 85,752 |
 | I. Long-term receivables |
|
|
10,558 | 10,558 | 10,558 | 10,558 | |
 | 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 |
|
|
10,558 | 10,558 | 10,558 | 10,558 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
20,277 | 22,307 | 22,696 | 23,131 | 25,867 |
 | 1. Tangible fixed assets |
|
|
7,212 | 9,242 | 9,631 | 10,066 | 12,802 |
 | - Cost |
|
|
10,909 | 13,298 | 14,040 | 14,824 | 16,846 |
 | - Accumulated depreciation |
|
|
-3,697 | -4,056 | -4,410 | -4,759 | -4,044 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
13,065 | 13,065 | 13,065 | 13,065 | 13,065 |
 | - Cost |
|
|
13,065 | 13,065 | 13,065 | 13,065 | 13,065 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
28,520 | 26,883 | 26,807 | 26,922 | 31,070 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
28,520 | 26,883 | 26,807 | 26,922 | 31,070 |
 | IV. Long-term financial investments |
|
|
| | | | -635 |
 | 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 |
|
|
| | | | -635 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
23,419 | 22,695 | 22,017 | 21,216 | 29,450 |
 | 1. Long-term prepaid expenses |
|
|
198 | 157 | 162 | 44 | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
23,221 | 22,538 | 21,855 | 21,172 | 29,450 |
 | TOTAL ASSETS |
|
|
358,950 | 365,113 | 346,317 | 338,110 | 313,680 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
154,425 | 157,000 | 143,686 | 137,618 | 122,304 |
 | I. Current liabilities |
|
|
113,474 | 116,075 | 102,745 | 99,985 | 100,842 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
57,160 | 59,574 | 35,540 | 37,740 | 57,449 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
26,613 | 24,447 | 21,501 | 13,231 | 18,900 |
 | 4. Advances from customers |
|
|
27,688 | 27,506 | 25,496 | 24,144 | 21,138 |
 | 5. Taxes and other payables to the State Budget |
|
|
917 | 2,293 | 2,432 | 2,088 | 1,110 |
 | 6. Payables to employees |
|
|
478 | 670 | 915 | 1,160 | 672 |
 | 7. Short-term accrued expenses |
|
|
563 | 125 | 568 | 118 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
57 | 1,460 | 15,843 | 21,054 | 1,122 |
 | 12. Provision for short term payables |
|
|
| | 451 | 451 | |
 | 13. Bonus and welfare fund |
|
|
| | | | 451 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
40,951 | 40,926 | 40,941 | 37,633 | 21,462 |
 | 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 |
|
|
19,402 | 19,377 | 19,352 | 15,897 | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
21,549 | 21,549 | 21,589 | 21,736 | 21,462 |
 | 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 |
|
|
204,525 | 208,112 | 202,631 | 200,492 | 191,376 |
 | I. ShareHolder's equity |
|
|
204,525 | 208,112 | 202,631 | 200,492 | 191,376 |
 | 1. Owner's investment capital |
|
|
196,414 | 196,414 | 196,414 | 196,414 | 196,414 |
 | 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 |
|
|
3,423 | 6,929 | 2,581 | 714 | -15,509 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,515 | 3,423 | 3,423 | 3,423 | -4,324 |
 | - Profit after tax undistributed this period |
|
|
-2,091 | 3,506 | -842 | -2,709 | -11,185 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,687 | 4,769 | 3,636 | 3,363 | 10,471 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
358,950 | 365,113 | 346,317 | 338,110 | 313,680 |
There is no report.
|
|