|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
153,792 | 165,461 | 150,661 | 151,143 | 148,860 |
 | I. Cash and cash equivalents |
|
|
2,417 | 5,983 | 2,223 | 5,555 | 1,940 |
 | 1. Cash |
|
|
2,417 | 5,983 | 2,223 | 5,555 | 1,940 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
1,002 | 1,002 | 1,002 | 1,002 | 1,002 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,002 | 1,002 | 1,002 | 1,002 | 1,002 |
 | III. Short-term receivables |
|
|
59,940 | 68,684 | 57,601 | 55,109 | 59,837 |
 | 1. Short-term receivables of customers |
|
|
58,166 | 68,457 | 57,308 | 54,813 | 59,633 |
 | 2. Prepayments to suppliers |
|
|
252 | 155 | 263 | 265 | 318 |
 | 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 |
|
|
1,677 | 226 | 185 | 185 | 42 |
 | 7. Provision for doubtful short-term receivables |
|
|
-155 | -155 | -155 | -155 | -155 |
 | IV. Inventories |
|
|
81,650 | 81,000 | 81,090 | 80,822 | 80,386 |
 | 1. Inventories |
|
|
81,650 | 81,000 | 81,090 | 80,822 | 80,386 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
8,783 | 8,791 | 8,745 | 8,655 | 5,695 |
 | 1. Short-term prepaid expenses |
|
|
284 | 201 | 143 | 153 | 202 |
 | 2. Deductible VAT |
|
|
8,499 | 8,591 | 8,602 | 8,501 | 5,493 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,221 | 26,377 | 27,165 | 26,889 | 26,404 |
 | 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 |
|
|
22,763 | 21,297 | 22,253 | 21,056 | 20,865 |
 | 1. Tangible fixed assets |
|
|
21,858 | 20,416 | 21,395 | 20,222 | 20,054 |
 | - Cost |
|
|
80,079 | 80,079 | 81,052 | 79,815 | 80,719 |
 | - Accumulated depreciation |
|
|
-58,221 | -59,663 | -59,657 | -59,593 | -60,665 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
904 | 881 | 857 | 834 | 811 |
 | - Cost |
|
|
2,305 | 2,305 | 2,305 | 2,305 | 2,305 |
 | - Accumulated depreciation |
|
|
-1,400 | -1,424 | -1,448 | -1,471 | -1,494 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 14 | 14 | 925 | 188 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 14 | 14 | 925 | 188 |
 | IV. Long-term financial investments |
|
|
3,750 | 3,750 | 3,750 | 3,750 | 3,750 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
3,750 | 3,750 | 3,750 | 3,750 | 3,750 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,709 | 1,317 | 1,149 | 1,158 | 1,601 |
 | 1. Long-term prepaid expenses |
|
|
1,709 | 1,317 | 1,149 | 1,158 | 1,601 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
182,014 | 191,838 | 177,827 | 178,032 | 175,264 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
25,289 | 38,319 | 23,975 | 32,248 | 21,608 |
 | I. Current liabilities |
|
|
25,289 | 38,319 | 23,975 | 31,198 | 20,821 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 210 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,004 | 28,040 | 15,674 | 16,620 | 7,218 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
4,343 | 650 | 412 | 1,237 | 1,730 |
 | 6. Payables to employees |
|
|
-919 | | | | |
 | 7. Short-term accrued expenses |
|
|
| 2,069 | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
6,665 | 6,691 | 7,621 | 11,423 | 10,708 |
 | 11. Other short-term payables |
|
|
195 | 868 | 269 | 1,917 | 955 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | 1,050 | 788 |
 | 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 |
|
|
| | | 1,050 | 788 |
 | 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 |
|
|
156,725 | 153,518 | 153,851 | 145,784 | 153,656 |
 | I. ShareHolder's equity |
|
|
156,725 | 153,518 | 153,851 | 145,784 | 153,656 |
 | 1. Owner's investment capital |
|
|
120,000 | 120,000 | 120,000 | 120,000 | 120,000 |
 | 2. Share capital surplus |
|
|
-150 | -150 | -150 | -150 | -150 |
 | 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 |
|
|
2,586 | 2,586 | 2,586 | 2,586 | 2,586 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
34,289 | 31,083 | 31,416 | 23,348 | 31,220 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
18,990 | 34,228 | 34,228 | 22,228 | 22,108 |
 | - Profit after tax undistributed this period |
|
|
15,299 | -3,146 | -2,813 | 1,120 | 9,112 |
 | 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 |
|
|
182,014 | 191,838 | 177,827 | 178,032 | 175,264 |
There is no report.
|
|