|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
118,777 | 115,480 | 112,050 | 150,174 | 135,759 |
 | I. Cash and cash equivalents |
|
|
3,030 | 2,846 | 2,463 | 22,438 | 7,123 |
 | 1. Cash |
|
|
2,030 | 2,846 | 2,463 | 2,638 | 3,123 |
 | 2. Cash equivalents |
|
|
1,000 | | | 19,800 | 4,000 |
 | II. Short-term financial investments |
|
|
90,600 | 88,200 | 81,400 | 102,100 | 99,400 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
90,600 | 88,200 | 81,400 | 102,100 | 99,400 |
 | III. Short-term receivables |
|
|
3,594 | 3,225 | 3,878 | 1,458 | 2,941 |
 | 1. Short-term receivables of customers |
|
|
| | | | |
 | 2. Prepayments to suppliers |
|
|
944 | 1 | 67 | 145 | 149 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 2,793 |
 | 6. Other short-term receivables |
|
|
2,649 | 3,223 | 3,811 | 1,313 | |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
20,901 | 19,804 | 22,748 | 24,102 | 25,584 |
 | 1. Inventories |
|
|
23,398 | 23,879 | 28,065 | 34,337 | 35,983 |
 | 2. Provision for decline in value of inventories |
|
|
-2,497 | -4,076 | -5,317 | -10,235 | -10,398 |
 | V. Other current assets |
|
|
652 | 1,406 | 1,560 | 76 | 711 |
 | 1. Short-term prepaid expenses |
|
|
509 | 1,153 | 1,221 | 68 | 452 |
 | 2. Deductible VAT |
|
|
| 109 | 127 | | 236 |
 | 3. Taxes and the State Receivables |
|
|
142 | 144 | 212 | 8 | 22 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
62,899 | 64,617 | 66,140 | 59,145 | 62,376 |
 | 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 |
|
|
23,752 | 24,147 | 28,888 | 22,423 | 22,244 |
 | 1. Tangible fixed assets |
|
|
23,720 | 24,118 | 28,860 | 22,398 | 22,221 |
 | - Cost |
|
|
69,111 | 69,611 | 74,645 | 60,680 | 60,680 |
 | - Accumulated depreciation |
|
|
-45,391 | -45,493 | -45,784 | -38,282 | -38,459 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
32 | 30 | 28 | 25 | 23 |
 | - Cost |
|
|
45 | 45 | 45 | 45 | 45 |
 | - Accumulated depreciation |
|
|
-14 | -16 | -18 | -20 | -22 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
18,905 | 20,499 | 17,287 | 17,700 | 18,801 |
 | 1. Costs of long-term production, business in progress |
|
|
2,206 | 2,416 | 2,895 | 2,760 | 3,174 |
 | 2. Costs of construction in progress |
|
|
16,699 | 18,083 | 14,391 | 14,940 | 15,627 |
 | IV. Long-term financial investments |
|
|
20,223 | 19,814 | 19,814 | 17,751 | 19,631 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
23,750 | 23,750 | 23,750 | 23,750 | 23,750 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,527 | -3,936 | -3,936 | -5,999 | -4,119 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
20 | 157 | 151 | 1,271 | 1,700 |
 | 1. Long-term prepaid expenses |
|
|
| 155 | 151 | 1,271 | 1,700 |
 | 2. Deferred income tax assets |
|
|
20 | 2 | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
181,676 | 180,097 | 178,190 | 209,319 | 198,135 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,986 | 7,798 | 7,637 | 18,019 | 5,149 |
 | I. Current liabilities |
|
|
3,986 | 7,798 | 7,637 | 18,019 | 5,149 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
| 1,964 | 13 | 171 | |
 | 4. Advances from customers |
|
|
| | 158 | 158 | |
 | 5. Taxes and other payables to the State Budget |
|
|
826 | 1,057 | 1,669 | 4,117 | 1,549 |
 | 6. Payables to employees |
|
|
1,070 | 1,943 | 3,396 | 7,063 | 1,241 |
 | 7. Short-term accrued expenses |
|
|
40 | 53 | 15 | 274 | 130 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
104 | 44 | 86 | | 92 |
 | 11. Other short-term payables |
|
|
95 | 85 | 56 | 4,367 | 556 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,850 | 2,652 | 2,244 | 1,869 | 1,582 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 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 |
|
|
177,689 | 172,300 | 170,553 | 191,300 | 192,986 |
 | I. ShareHolder's equity |
|
|
177,689 | 172,300 | 170,553 | 191,300 | 192,986 |
 | 1. Owner's investment capital |
|
|
175,000 | 175,000 | 175,000 | 175,000 | 175,000 |
 | 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 |
|
|
2,689 | -2,700 | -4,447 | 16,300 | 17,986 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,515 | 2,924 | 2,924 | 2 | 18,095 |
 | - Profit after tax undistributed this period |
|
|
-1,826 | -5,625 | -7,372 | 16,298 | -109 |
 | 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 |
|
|
181,676 | 180,097 | 178,190 | 209,319 | 198,135 |
There is no report.
|
|