|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
224,864 | 183,336 | 160,846 | 175,416 | 197,892 |
 | I. Cash and cash equivalents |
|
|
23,155 | 15,216 | 4,126 | 15,052 | 38,179 |
 | 1. Cash |
|
|
6,655 | 1,658 | 2,091 | 1,052 | 7,179 |
 | 2. Cash equivalents |
|
|
16,500 | 13,559 | 2,035 | 14,000 | 31,000 |
 | II. Short-term financial investments |
|
|
347 | 86 | 6,462 | 6,350 | 6,350 |
 | 1. Trading securities |
|
|
347 | 96 | 140 | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| -10 | -29 | | |
 | 3. Investments holding until maturity |
|
|
| | 6,350 | 6,350 | 6,350 |
 | III. Short-term receivables |
|
|
180,916 | 151,234 | 131,279 | 129,043 | 136,349 |
 | 1. Short-term receivables of customers |
|
|
66,415 | 65,361 | 61,452 | 49,214 | 56,747 |
 | 2. Prepayments to suppliers |
|
|
23,544 | 23,397 | 19,830 | 21,949 | 21,149 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
500 | 500 | 500 | 500 | 500 |
 | 6. Other short-term receivables |
|
|
129,073 | 100,551 | 88,012 | 95,845 | 96,418 |
 | 7. Provision for doubtful short-term receivables |
|
|
-38,615 | -38,575 | -38,515 | -38,465 | -38,465 |
 | IV. Inventories |
|
|
15,636 | 11,701 | 13,710 | 19,292 | 13,484 |
 | 1. Inventories |
|
|
15,636 | 11,701 | 13,710 | 19,292 | 13,484 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,811 | 5,098 | 5,271 | 5,679 | 3,530 |
 | 1. Short-term prepaid expenses |
|
|
247 | 354 | 341 | 254 | 460 |
 | 2. Deductible VAT |
|
|
3,054 | 3,242 | 3,421 | 3,924 | 3,069 |
 | 3. Taxes and the State Receivables |
|
|
1,509 | 1,502 | 1,508 | 1,501 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
101,142 | 129,868 | 143,096 | 143,414 | 172,149 |
 | I. Long-term receivables |
|
|
3,073 | 3,073 | 3,073 | 3,073 | 6,685 |
 | 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 |
|
|
3,073 | 3,073 | 3,073 | 3,073 | 6,685 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
19,075 | 18,371 | 16,801 | 15,944 | 14,126 |
 | 1. Tangible fixed assets |
|
|
18,410 | 17,713 | 16,148 | 15,296 | 13,483 |
 | - Cost |
|
|
52,639 | 52,832 | 52,068 | 51,544 | 47,779 |
 | - Accumulated depreciation |
|
|
-34,228 | -35,120 | -35,920 | -36,248 | -34,296 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
664 | 659 | 653 | 648 | 642 |
 | - Cost |
|
|
1,184 | 1,184 | 1,184 | 1,184 | 1,184 |
 | - Accumulated depreciation |
|
|
-520 | -525 | -530 | -536 | -541 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
56,660 | 87,802 | 102,326 | 2,178 | 38,106 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
56,660 | 87,802 | 102,326 | 2,178 | 38,106 |
 | IV. Long-term financial investments |
|
|
6,309 | 6,309 | 6,309 | 6,309 | 6,309 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,530 | 3,530 | 3,530 | 3,530 | 3,530 |
 | 3. Other investments in equity instruments |
|
|
7,303 | 7,303 | 7,303 | 7,303 | 7,303 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-4,524 | -4,524 | -4,524 | -4,524 | -4,524 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
16,025 | 14,312 | 14,587 | 115,910 | 106,922 |
 | 1. Long-term prepaid expenses |
|
|
16,025 | 14,312 | 14,587 | 115,910 | 106,922 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
326,006 | 313,204 | 303,943 | 318,829 | 370,041 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
195,719 | 180,154 | 170,710 | 171,885 | 195,549 |
 | I. Current liabilities |
|
|
195,719 | 180,154 | 170,710 | 171,672 | 195,124 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
81,330 | 82,193 | 68,200 | 74,507 | 82,750 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
61,236 | 55,815 | 48,086 | 41,805 | 50,200 |
 | 4. Advances from customers |
|
|
25,479 | 21,118 | 35,014 | 30,087 | 25,943 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,693 | 6,695 | 6,031 | 6,184 | 9,160 |
 | 6. Payables to employees |
|
|
2,106 | 873 | 807 | 1,192 | 5,176 |
 | 7. Short-term accrued expenses |
|
|
10,440 | 6,353 | 5,227 | 11,005 | 16,228 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,430 | 7,008 | 7,284 | 6,830 | 5,611 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,004 | 99 | 62 | 62 | 56 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | 212 | 425 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | 212 | 425 |
 | 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 |
|
|
130,287 | 133,050 | 133,232 | 146,945 | 174,492 |
 | I. ShareHolder's equity |
|
|
130,287 | 133,050 | 133,232 | 146,945 | 174,492 |
 | 1. Owner's investment capital |
|
|
108,890 | 108,890 | 108,890 | 108,890 | 108,890 |
 | 2. Share capital surplus |
|
|
1,453 | 1,453 | 1,453 | 1,453 | 1,453 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,968 | -2,968 | -2,968 | -2,968 | -2,968 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
47,205 | 47,205 | 47,205 | 47,205 | 47,205 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-24,293 | -21,531 | -21,348 | -7,636 | 19,911 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-28,324 | -24,347 | -24,347 | -24,347 | -24,347 |
 | - Profit after tax undistributed this period |
|
|
4,031 | 2,816 | 2,999 | 16,712 | 44,259 |
 | 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 |
|
|
326,006 | 313,204 | 303,943 | 318,829 | 370,041 |
There is no report.
|
|