|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
168,170 | 167,126 | 195,779 | 180,764 | 156,380 |
 | I. Cash and cash equivalents |
|
|
90,089 | 93,334 | 113,941 | 99,835 | 72,518 |
 | 1. Cash |
|
|
15,089 | 23,334 | 28,941 | 16,835 | 12,518 |
 | 2. Cash equivalents |
|
|
75,000 | 70,000 | 85,000 | 83,000 | 60,000 |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
78,081 | 73,533 | 78,645 | 75,732 | 72,500 |
 | 1. Short-term receivables of customers |
|
|
56,276 | 58,028 | 63,010 | 57,005 | 58,150 |
 | 2. Prepayments to suppliers |
|
|
1,304 | 429 | 1,989 | 2,883 | 3,504 |
 | 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 |
|
|
22,385 | 16,960 | 15,530 | 17,728 | 12,730 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,884 | -1,884 | -1,884 | -1,884 | -1,884 |
 | IV. Inventories |
|
|
| | | | |
 | 1. Inventories |
|
|
| | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| 259 | 3,193 | 5,197 | 11,362 |
 | 1. Short-term prepaid expenses |
|
|
| 259 | 3,040 | 5,197 | 9,221 |
 | 2. Deductible VAT |
|
|
| | | | 2,142 |
 | 3. Taxes and the State Receivables |
|
|
| | 153 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
355,576 | 362,579 | 357,890 | 350,937 | 385,751 |
 | I. Long-term receivables |
|
|
25,632 | 25,561 | 24,799 | 24,729 | 24,659 |
 | 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 |
|
|
25,632 | 25,561 | 24,799 | 24,729 | 24,659 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
125,504 | 117,565 | 112,488 | 106,703 | 115,291 |
 | 1. Tangible fixed assets |
|
|
125,504 | 117,565 | 112,488 | 106,703 | 114,844 |
 | - Cost |
|
|
460,532 | 459,632 | 465,535 | 468,820 | 485,715 |
 | - Accumulated depreciation |
|
|
-335,028 | -342,066 | -353,047 | -362,118 | -370,871 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | 447 |
 | - Cost |
|
|
5,452 | 5,452 | 5,452 | 5,452 | 5,899 |
 | - Accumulated depreciation |
|
|
-5,452 | -5,452 | -5,452 | -5,452 | -5,452 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 3,359 | | 224 | 1,416 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 3,359 | | 224 | 1,416 |
 | IV. Long-term financial investments |
|
|
18,848 | 18,848 | 18,848 | 18,848 | 18,848 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
12,391 | 12,391 | 12,391 | 12,391 | 12,391 |
 | 3. Other investments in equity instruments |
|
|
6,456 | 6,456 | 6,456 | 6,456 | 6,456 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
185,593 | 197,245 | 201,755 | 200,435 | 225,538 |
 | 1. Long-term prepaid expenses |
|
|
185,593 | 197,245 | 201,755 | 200,435 | 225,538 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
523,746 | 529,704 | 553,669 | 531,701 | 542,131 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
285,972 | 278,268 | 312,511 | 269,938 | 267,287 |
 | I. Current liabilities |
|
|
183,004 | 180,484 | 215,192 | 177,941 | 167,243 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
21,292 | 21,292 | 16,434 | 16,434 | 4,400 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
57,027 | 51,023 | 41,645 | 29,457 | 57,483 |
 | 4. Advances from customers |
|
|
35 | | 1 | 4 | 310 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,769 | 3,894 | 8,116 | 8,456 | 6,727 |
 | 6. Payables to employees |
|
|
26,035 | 16,121 | 13,247 | 13,600 | 17,900 |
 | 7. Short-term accrued expenses |
|
|
53,009 | 57,484 | 60,976 | 64,629 | 57,640 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
814 | | 2,443 | 1,629 | 594 |
 | 11. Other short-term payables |
|
|
14,401 | 15,401 | 46,219 | 14,103 | 13,707 |
 | 12. Provision for short term payables |
|
|
66 | 10,900 | 18,553 | 20,460 | |
 | 13. Bonus and welfare fund |
|
|
5,556 | 4,369 | 7,557 | 9,170 | 8,482 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
102,968 | 97,784 | 97,319 | 91,996 | 100,044 |
 | 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 |
|
|
90,168 | 90,308 | 90,308 | 90,308 | 90,308 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
11,553 | 6,230 | 5,766 | 443 | 8,490 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,246 | 1,246 | 1,246 | 1,246 | 1,246 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
237,774 | 251,436 | 241,158 | 261,763 | 274,844 |
 | I. ShareHolder's equity |
|
|
237,774 | 251,436 | 241,158 | 261,763 | 274,844 |
 | 1. Owner's investment capital |
|
|
150,085 | 150,085 | 150,085 | 150,085 | 150,085 |
 | 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 |
|
|
52,565 | 57,646 | 67,971 | 75,482 | 80,579 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
35,124 | 43,705 | 23,102 | 36,196 | 44,180 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 34,846 | 13 | 13 | 1,763 |
 | - Profit after tax undistributed this period |
|
|
35,124 | 8,859 | 23,089 | 36,184 | 42,417 |
 | 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 |
|
|
523,746 | 529,704 | 553,669 | 531,701 | 542,131 |
There is no report.
|
|