|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
53,946 | 70,650 | 77,474 | 71,757 | 42,222 |
 | I. Cash and cash equivalents |
|
|
2,843 | 1,917 | 1,835 | 5,183 | 6,176 |
 | 1. Cash |
|
|
1,943 | 1,017 | 935 | 4,283 | 5,276 |
 | 2. Cash equivalents |
|
|
900 | 900 | 900 | 900 | 900 |
 | II. Short-term financial investments |
|
|
2,770 | 2,770 | 2,770 | 2,770 | 2,770 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,770 | 2,770 | 2,770 | 2,770 | 2,770 |
 | III. Short-term receivables |
|
|
42,565 | 51,261 | 47,218 | 52,327 | 27,995 |
 | 1. Short-term receivables of customers |
|
|
36,870 | 39,876 | 39,946 | 46,296 | 21,266 |
 | 2. Prepayments to suppliers |
|
|
5,905 | 10,841 | 7,044 | 5,815 | 5,434 |
 | 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 |
|
|
3,115 | 3,870 | 3,426 | 3,411 | 4,490 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,325 | -3,325 | -3,197 | -3,195 | -3,195 |
 | IV. Inventories |
|
|
3,053 | 10,183 | 24,112 | 8,736 | 3,752 |
 | 1. Inventories |
|
|
4,153 | 11,091 | 25,111 | 9,734 | 4,751 |
 | 2. Provision for decline in value of inventories |
|
|
-1,100 | -908 | -999 | -999 | -999 |
 | V. Other current assets |
|
|
2,714 | 4,518 | 1,538 | 2,741 | 1,528 |
 | 1. Short-term prepaid expenses |
|
|
1,292 | 4,446 | 1,465 | 2,574 | 1,012 |
 | 2. Deductible VAT |
|
|
2 | 2 | 2 | 97 | 3 |
 | 3. Taxes and the State Receivables |
|
|
1,421 | 70 | 70 | 70 | 514 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
120,427 | 126,216 | 123,731 | 121,807 | 108,663 |
 | I. Long-term receivables |
|
|
47,707 | 53,798 | 53,352 | 54,536 | 42,472 |
 | 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 |
|
|
47,707 | 53,798 | 53,352 | 54,536 | 42,472 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
59,642 | 57,718 | 56,208 | 54,269 | 52,353 |
 | 1. Tangible fixed assets |
|
|
34,267 | 33,131 | 32,409 | 31,257 | 30,129 |
 | - Cost |
|
|
107,144 | 107,144 | 107,567 | 107,567 | 107,567 |
 | - Accumulated depreciation |
|
|
-72,878 | -74,014 | -75,158 | -76,310 | -77,438 |
 | 2. Fixed assets of financial leasing |
|
|
25,375 | 24,587 | 23,800 | 23,012 | 22,224 |
 | - Cost |
|
|
30,175 | 30,175 | 30,175 | 30,175 | 30,175 |
 | - Accumulated depreciation |
|
|
-4,800 | -5,587 | -6,375 | -7,163 | -7,951 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
652 | 652 | 652 | 652 | 652 |
 | - Accumulated depreciation |
|
|
-652 | -652 | -652 | -652 | -652 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
4,020 | 4,020 | 4,870 | 4,870 | 5,384 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,020 | 4,020 | 4,870 | 4,870 | 5,384 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,569 | 1,569 | 1,569 | 1,569 | 1,569 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,569 | -1,569 | -1,569 | -1,569 | |
 | 5. Investments holding until maturity |
|
|
| | | | -1,569 |
 | V. Total other long-term assets |
|
|
9,058 | 10,680 | 9,300 | 8,132 | 8,454 |
 | 1. Long-term prepaid expenses |
|
|
9,042 | 10,664 | 9,284 | 8,116 | 8,438 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
16 | 16 | 16 | 16 | 16 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
174,374 | 196,866 | 201,205 | 193,564 | 150,884 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
82,512 | 103,454 | 101,170 | 93,233 | 57,671 |
 | I. Current liabilities |
|
|
76,890 | 99,308 | 98,437 | 90,615 | 46,627 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
40,749 | 40,723 | 61,453 | 60,173 | 23,572 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
10,368 | 20,265 | 14,353 | 14,699 | 15,312 |
 | 4. Advances from customers |
|
|
62 | 64 | 39 | 63 | 79 |
 | 5. Taxes and other payables to the State Budget |
|
|
9,649 | 20,300 | 9,569 | 8,327 | 1,596 |
 | 6. Payables to employees |
|
|
2,082 | 1,159 | 1,073 | 1,083 | 2,263 |
 | 7. Short-term accrued expenses |
|
|
12,931 | 14,827 | 3,307 | 1,979 | 3,152 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
611 | 965 | 782 | 479 | 550 |
 | 12. Provision for short term payables |
|
|
438 | 1,005 | 7,862 | | 103 |
 | 13. Bonus and welfare fund |
|
|
| | | 3,812 | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,622 | 4,145 | 2,733 | 2,618 | 11,044 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,978 | 2,463 | 1,017 | 870 | 9,262 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,644 | 1,682 | 1,715 | 1,748 | 1,782 |
 | 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 |
|
|
91,862 | 93,412 | 100,035 | 100,331 | 93,213 |
 | I. ShareHolder's equity |
|
|
91,862 | 93,412 | 100,035 | 100,331 | 93,213 |
 | 1. Owner's investment capital |
|
|
55,449 | 55,449 | 55,449 | 85,778 | 85,778 |
 | 2. Share capital surplus |
|
|
| | | | -110 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-413 | -413 | -413 | -413 | -413 |
 | 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 |
|
|
401 | 401 | 401 | 401 | 401 |
 | 11. After tax undistributed profit |
|
|
35,205 | 36,756 | 43,378 | 13,346 | 6,338 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
24,771 | 35,205 | 35,205 | 13,050 | 4,877 |
 | - Profit after tax undistributed this period |
|
|
10,435 | 1,550 | 8,173 | 296 | 1,461 |
 | 12. Investment capital resource for basic construction |
|
|
1,219 | 1,219 | 1,219 | 1,219 | 1,219 |
 | 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 |
|
|
174,374 | 196,866 | 201,205 | 193,564 | 150,884 |
There is no report.
|
|