|
|
|
Q4 2022 | Q4 2023 | Q4 2024 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
53,092 | 52,765 | 58,448 | 63,317 | 56,721 |
 | I. Cash and cash equivalents |
|
|
10,481 | 7,560 | 19,740 | 21,943 | 2,846 |
 | 1. Cash |
|
|
4,481 | 3,560 | 5,840 | 8,943 | 2,846 |
 | 2. Cash equivalents |
|
|
6,000 | 4,000 | 13,900 | 13,000 | |
 | II. Short-term financial investments |
|
|
12,000 | 11,000 | 5,000 | 9,000 | 13,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
12,000 | 11,000 | 5,000 | 9,000 | 13,500 |
 | III. Short-term receivables |
|
|
16,132 | 17,310 | 15,327 | 17,895 | 24,673 |
 | 1. Short-term receivables of customers |
|
|
10,725 | 9,907 | 9,400 | 10,995 | 13,125 |
 | 2. Prepayments to suppliers |
|
|
2,156 | 6,047 | 4,991 | 5,792 | 9,568 |
 | 3. Short-term intercompany receivables |
|
|
| | | | 933 |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
3,251 | 1,356 | 936 | 1,108 | 1,047 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
13,737 | 16,184 | 14,990 | 11,178 | 15,896 |
 | 1. Inventories |
|
|
14,060 | 16,507 | 15,313 | 11,500 | 16,219 |
 | 2. Provision for decline in value of inventories |
|
|
-323 | -323 | -323 | -323 | -323 |
 | V. Other current assets |
|
|
741 | 711 | 3,391 | 3,302 | -194 |
 | 1. Short-term prepaid expenses |
|
|
278 | 263 | 3,060 | 2,925 | -228 |
 | 2. Deductible VAT |
|
|
463 | 449 | 331 | 358 | |
 | 3. Taxes and the State Receivables |
|
|
| | | 19 | 34 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
93,783 | 103,188 | 119,298 | 116,717 | 122,437 |
 | I. Long-term receivables |
|
|
| | | | 1,350 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | 1,350 |
 | 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 |
|
|
62,537 | 73,234 | 87,060 | 90,707 | 88,308 |
 | 1. Tangible fixed assets |
|
|
62,537 | 73,234 | 87,060 | 90,707 | 88,308 |
 | - Cost |
|
|
298,385 | 324,501 | 355,142 | 368,062 | 370,355 |
 | - Accumulated depreciation |
|
|
-235,847 | -251,267 | -268,082 | -277,355 | -282,047 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
17,545 | 12,079 | 11,977 | 7,212 | 9,556 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
17,545 | 12,079 | 11,977 | 7,212 | 9,556 |
 | IV. Long-term financial investments |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,701 | 7,875 | 10,261 | 8,798 | 13,222 |
 | 1. Long-term prepaid expenses |
|
|
3,701 | 7,875 | 10,261 | 8,798 | 13,222 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
146,875 | 155,952 | 177,746 | 180,034 | 179,158 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
32,066 | 38,958 | 47,958 | 42,678 | 45,700 |
 | I. Current liabilities |
|
|
14,523 | 20,942 | 21,073 | 16,576 | 16,284 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
252 | 1,019 | 2,864 | 3,418 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,097 | 2,865 | 1,589 | 92 | 2,045 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,363 | 1,568 | 1,168 | 1,583 | 1,427 |
 | 6. Payables to employees |
|
|
5,746 | 10,338 | 10,466 | 6,042 | 3,469 |
 | 7. Short-term accrued expenses |
|
|
| | | 79 | 79 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,134 | 3,096 | 2,927 | 3,305 | 7,207 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,930 | 2,058 | 2,058 | 2,058 | 2,058 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
17,543 | 18,016 | 26,885 | 26,102 | 29,416 |
 | 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 |
|
|
8,101 | 6,028 | 4,220 | 4,220 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
9,442 | 11,988 | 22,665 | 21,882 | 29,416 |
 | 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 |
|
|
114,809 | 116,994 | 129,788 | 137,356 | 133,458 |
 | I. ShareHolder's equity |
|
|
114,809 | 116,994 | 129,788 | 137,356 | 133,458 |
 | 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 124,999 | 124,999 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | 12,332 | 4,626 | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
14,646 | 16,832 | 17,294 | 7,568 | 8,296 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | 1 | -5,373 |
 | - Profit after tax undistributed this period |
|
|
14,646 | 16,832 | 17,294 | 7,567 | 13,669 |
 | 12. Investment capital resource for basic construction |
|
|
164 | 164 | 164 | 164 | 164 |
 | 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 |
|
|
146,875 | 155,952 | 177,746 | 180,034 | 179,158 |
There is no report.
|
|