|
|
|
Q4 2023 | Q4 2024 | Q2 2025 | Q4 2025 | Q2 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
466,191 | 432,670 | 428,306 | 379,546 | 371,681 |
 | I. Cash and cash equivalents |
|
|
2,239 | 2,416 | 1,276 | 7,683 | 4,513 |
 | 1. Cash |
|
|
2,239 | 2,416 | 1,276 | 7,683 | 4,513 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
419 | 445 | 464 | | 159 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
419 | 445 | 464 | | 159 |
 | III. Short-term receivables |
|
|
310,790 | 292,090 | 282,138 | 253,975 | 249,482 |
 | 1. Short-term receivables of customers |
|
|
223,939 | 202,305 | 191,352 | 170,687 | 159,166 |
 | 2. Prepayments to suppliers |
|
|
20,364 | 20,075 | 19,927 | 19,968 | 20,034 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,659 | 2,659 | 2,659 | 2,659 | |
 | 6. Other short-term receivables |
|
|
94,086 | 99,202 | 103,077 | 103,024 | 110,095 |
 | 7. Provision for doubtful short-term receivables |
|
|
-30,257 | -32,151 | -34,877 | -42,364 | -39,814 |
 | IV. Inventories |
|
|
133,265 | 117,811 | 124,197 | 97,507 | 96,890 |
 | 1. Inventories |
|
|
133,265 | 117,811 | 124,197 | 97,507 | 96,890 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
19,477 | 19,908 | 20,231 | 20,380 | 20,636 |
 | 1. Short-term prepaid expenses |
|
|
220 | 290 | 457 | 231 | 355 |
 | 2. Deductible VAT |
|
|
19,257 | 19,618 | 19,774 | 20,149 | 20,282 |
 | 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 |
|
|
266,613 | 224,863 | 220,280 | 215,701 | 211,118 |
 | I. Long-term receivables |
|
|
48 | 48 | 48 | 48 | 48 |
 | 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 |
|
|
48 | 48 | 48 | 48 | 48 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
222,795 | 214,065 | 209,606 | 205,148 | 200,689 |
 | 1. Tangible fixed assets |
|
|
221,175 | 212,445 | 207,986 | 203,528 | 199,069 |
 | - Cost |
|
|
379,523 | 379,693 | 379,693 | 379,693 | 379,693 |
 | - Accumulated depreciation |
|
|
-158,349 | -167,248 | -171,707 | -176,166 | -180,625 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,620 | 1,620 | 1,620 | 1,620 | 1,620 |
 | - Cost |
|
|
2,176 | 2,176 | 2,176 | 2,176 | 2,176 |
 | - Accumulated depreciation |
|
|
-556 | -556 | -556 | -556 | -556 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
781 | 781 | 781 | 781 | 781 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
781 | 781 | 781 | 781 | 781 |
 | IV. Long-term financial investments |
|
|
36,850 | 4,145 | 4,145 | 4,145 | 4,145 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
36,830 | 39,125 | 39,125 | 39,125 | 39,125 |
 | 3. Other investments in equity instruments |
|
|
20 | 20 | 20 | 20 | 20 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -35,000 | -35,000 | -35,000 | -35,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
6,139 | 5,824 | 5,699 | 5,579 | 5,455 |
 | 1. Long-term prepaid expenses |
|
|
5,896 | 5,591 | 5,472 | 5,356 | 5,237 |
 | 2. Deferred income tax assets |
|
|
243 | 233 | 227 | 222 | 217 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
732,804 | 657,533 | 648,587 | 595,246 | 582,799 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
882,610 | 878,206 | 883,871 | 853,885 | 857,410 |
 | I. Current liabilities |
|
|
810,030 | 816,626 | 827,791 | 803,305 | 812,330 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
188,438 | 187,708 | 189,335 | 184,819 | 185,818 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
156,421 | 158,039 | 158,299 | 145,733 | 142,602 |
 | 4. Advances from customers |
|
|
81,570 | 55,509 | 56,086 | 49,648 | 50,455 |
 | 5. Taxes and other payables to the State Budget |
|
|
72,609 | 86,403 | 85,562 | 86,077 | 85,577 |
 | 6. Payables to employees |
|
|
11,802 | 14,455 | 13,296 | 11,475 | 11,678 |
 | 7. Short-term accrued expenses |
|
|
59,857 | 60,291 | 60,508 | 60,942 | 61,602 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
237,480 | 252,376 | 262,864 | 262,773 | 272,762 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,851 | 1,845 | 1,842 | 1,839 | 1,836 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
72,580 | 61,580 | 56,080 | 50,580 | 45,080 |
 | 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 |
|
|
72,555 | 61,555 | 56,055 | 50,555 | 45,055 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
25 | 25 | 25 | 25 | 25 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
-149,806 | -220,673 | -235,285 | -258,639 | -274,612 |
 | I. ShareHolder's equity |
|
|
-149,806 | -220,673 | -235,285 | -258,639 | -274,612 |
 | 1. Owner's investment capital |
|
|
83,536 | 83,536 | 83,536 | 83,536 | 83,536 |
 | 2. Share capital surplus |
|
|
11,927 | 11,927 | 11,927 | 11,927 | 11,927 |
 | 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 |
|
|
42,341 | 42,341 | 42,341 | 42,341 | 42,341 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-287,997 | -358,926 | -373,329 | -397,295 | -413,181 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-247,891 | -287,331 | -358,926 | -358,926 | -397,295 |
 | - Profit after tax undistributed this period |
|
|
-40,106 | -71,595 | -14,403 | -38,369 | -15,886 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
388 | 449 | 240 | 852 | 766 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
732,804 | 657,533 | 648,587 | 595,246 | 582,799 |
There is no report.
|
|