|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
104,901 | 93,671 | 70,751 | 97,724 | 83,549 |
 | I. Cash and cash equivalents |
|
|
3,121 | 4,558 | 26,089 | 47,196 | 35,250 |
 | 1. Cash |
|
|
3,121 | 4,558 | 16,089 | 27,196 | 20,250 |
 | 2. Cash equivalents |
|
|
| | 10,000 | 20,000 | 15,000 |
 | II. Short-term financial investments |
|
|
35,000 | 35,000 | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
35,000 | 35,000 | | | |
 | III. Short-term receivables |
|
|
7,659 | 8,883 | 5,664 | 10,586 | 2,130 |
 | 1. Short-term receivables of customers |
|
|
7,198 | 7,717 | 3,689 | 9,777 | 1,832 |
 | 2. Prepayments to suppliers |
|
|
228 | 870 | 2,018 | 739 | 315 |
 | 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 |
|
|
364 | 427 | 88 | 200 | 149 |
 | 7. Provision for doubtful short-term receivables |
|
|
-131 | -131 | -131 | -131 | -166 |
 | IV. Inventories |
|
|
58,167 | 44,749 | 37,998 | 39,406 | 45,430 |
 | 1. Inventories |
|
|
58,167 | 44,749 | 37,998 | 39,406 | 45,430 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
954 | 481 | 1,001 | 536 | 740 |
 | 1. Short-term prepaid expenses |
|
|
285 | 481 | 1,001 | 903 | 740 |
 | 2. Deductible VAT |
|
|
669 | | | -368 | |
 | 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 |
|
|
47,413 | 45,728 | 44,984 | 48,596 | 48,352 |
 | I. Long-term receivables |
|
|
512 | 512 | 512 | 512 | 512 |
 | 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 |
|
|
512 | 512 | 512 | 512 | 512 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
43,575 | 41,565 | 39,948 | 44,292 | 44,781 |
 | 1. Tangible fixed assets |
|
|
32,363 | 30,952 | 29,934 | 32,755 | 33,897 |
 | - Cost |
|
|
131,650 | 131,650 | 131,979 | 136,231 | 138,879 |
 | - Accumulated depreciation |
|
|
-99,287 | -100,698 | -102,045 | -103,476 | -104,982 |
 | 2. Fixed assets of financial leasing |
|
|
11,212 | 10,613 | 10,014 | 11,537 | 10,884 |
 | - Cost |
|
|
11,983 | 11,983 | 11,983 | 14,122 | 14,122 |
 | - Accumulated depreciation |
|
|
-771 | -1,370 | -1,969 | -2,584 | -3,238 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
380 | 380 | 380 | 380 | 380 |
 | - Accumulated depreciation |
|
|
-380 | -380 | -380 | -380 | -380 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 61 | 139 | 165 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 61 | 139 | 165 | |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 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 |
|
|
3,326 | 3,591 | 4,386 | 3,627 | 3,060 |
 | 1. Long-term prepaid expenses |
|
|
3,326 | 3,591 | 4,386 | 3,627 | 3,060 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
152,314 | 139,399 | 115,736 | 146,320 | 131,902 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
83,569 | 69,504 | 44,552 | 73,240 | 61,883 |
 | I. Current liabilities |
|
|
74,507 | 61,230 | 37,065 | 64,088 | 53,327 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,236 | 3,204 | 3,178 | 5,030 | 5,132 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
14,333 | 29,104 | 18,936 | 9,331 | 13,929 |
 | 4. Advances from customers |
|
|
47,792 | 20,836 | 5,845 | 42,937 | 24,676 |
 | 5. Taxes and other payables to the State Budget |
|
|
698 | 1,121 | 519 | 503 | 2,407 |
 | 6. Payables to employees |
|
|
7,476 | 5,643 | 5,893 | 4,992 | 5,708 |
 | 7. Short-term accrued expenses |
|
|
503 | | 472 | 73 | 629 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
72 | 573 | 559 | 601 | 17 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
396 | 749 | 1,663 | 622 | 830 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
9,062 | 8,274 | 7,486 | 9,152 | 8,556 |
 | 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 |
|
|
9,062 | 8,274 | 7,486 | 9,152 | 8,556 |
 | 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 |
|
|
68,745 | 69,895 | 71,184 | 73,080 | 70,018 |
 | I. ShareHolder's equity |
|
|
68,745 | 69,895 | 71,184 | 73,080 | 70,018 |
 | 1. Owner's investment capital |
|
|
47,995 | 47,995 | 47,995 | 47,995 | 47,995 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
12,536 | 12,536 | 14,733 | 14,733 | 14,733 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
8,214 | 9,364 | 8,455 | 10,351 | 7,290 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
74 | 7,314 | 4,129 | 4,129 | 49 |
 | - Profit after tax undistributed this period |
|
|
8,139 | 2,051 | 4,326 | 6,222 | 7,240 |
 | 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 |
|
|
152,314 | 139,399 | 115,736 | 146,320 | 131,902 |
There is no report.
|
|