|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
154,459 | 145,176 | 123,380 | 130,792 | 117,073 |
 | I. Cash and cash equivalents |
|
|
8,937 | 9,105 | 11,542 | 9,917 | 16,800 |
 | 1. Cash |
|
|
8,937 | 9,105 | 11,542 | 9,917 | 14,800 |
 | 2. Cash equivalents |
|
|
| | | | 2,000 |
 | II. Short-term financial investments |
|
|
7,062 | 4,062 | 62 | 62 | 64 |
 | 1. Trading securities |
|
|
7,062 | | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 4,062 | 62 | 62 | 64 |
 | III. Short-term receivables |
|
|
94,811 | 88,867 | 62,580 | 65,345 | 61,152 |
 | 1. Short-term receivables of customers |
|
|
84,860 | 79,971 | 53,206 | 55,884 | 60,925 |
 | 2. Prepayments to suppliers |
|
|
8,281 | 7,728 | 7,991 | 8,937 | 6,907 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
12,500 | 12,500 | 12,500 | 11,500 | 11,500 |
 | 6. Other short-term receivables |
|
|
16,863 | 16,368 | 14,119 | 14,523 | 15,649 |
 | 7. Provision for doubtful short-term receivables |
|
|
-27,693 | -27,700 | -25,236 | -25,499 | -33,828 |
 | IV. Inventories |
|
|
14,347 | 14,267 | 15,591 | 16,615 | 10,654 |
 | 1. Inventories |
|
|
15,572 | 15,492 | 16,816 | 17,840 | 17,513 |
 | 2. Provision for decline in value of inventories |
|
|
-1,225 | -1,225 | -1,225 | -1,225 | -6,858 |
 | V. Other current assets |
|
|
29,302 | 28,875 | 33,606 | 38,854 | 28,404 |
 | 1. Short-term prepaid expenses |
|
|
366 | 238 | 245 | 164 | 607 |
 | 2. Deductible VAT |
|
|
28,936 | 28,637 | 33,361 | 38,690 | 27,796 |
 | 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 |
|
|
116,540 | 115,627 | 115,163 | 114,953 | 87,723 |
 | I. Long-term receivables |
|
|
33,723 | 34,023 | 34,324 | 34,631 | 8,047 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
27,372 | 27,372 | 27,372 | 27,372 | 7,765 |
 | 5. Other long-term receivables |
|
|
6,350 | 6,651 | 6,951 | 7,258 | 283 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
12,111 | 11,527 | 11,972 | 11,548 | 11,178 |
 | 1. Tangible fixed assets |
|
|
11,413 | 10,835 | 11,287 | 10,697 | 10,342 |
 | - Cost |
|
|
32,805 | 32,804 | 33,884 | 33,884 | 33,839 |
 | - Accumulated depreciation |
|
|
-21,392 | -21,969 | -22,598 | -23,188 | -23,497 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
698 | 692 | 686 | 851 | 836 |
 | - Cost |
|
|
1,409 | 1,409 | 1,409 | 1,584 | 1,584 |
 | - Accumulated depreciation |
|
|
-711 | -717 | -723 | -733 | -748 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,080 | 1,080 | 509 | 891 | 711 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,080 | 1,080 | 509 | 891 | 711 |
 | IV. Long-term financial investments |
|
|
16,450 | 16,297 | 16,118 | 16,075 | 16,323 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
16,450 | 16,297 | 16,118 | 16,075 | 16,323 |
 | 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 |
|
|
53,177 | 52,700 | 52,240 | 51,809 | 51,463 |
 | 1. Long-term prepaid expenses |
|
|
53,146 | 52,669 | 52,210 | 51,779 | 51,432 |
 | 2. Deferred income tax assets |
|
|
31 | 31 | 31 | 31 | 31 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
270,999 | 260,803 | 238,543 | 245,746 | 204,797 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
112,495 | 102,844 | 82,896 | 89,256 | 63,712 |
 | I. Current liabilities |
|
|
112,114 | 102,462 | 82,542 | 86,909 | 63,345 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
18,652 | 18,790 | 19,199 | 22,306 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
76,829 | 66,940 | 48,084 | 49,371 | 54,607 |
 | 4. Advances from customers |
|
|
3,554 | 2,799 | 3,594 | 2,923 | 4,246 |
 | 5. Taxes and other payables to the State Budget |
|
|
47 | 112 | 91 | 74 | 73 |
 | 6. Payables to employees |
|
|
674 | 740 | 855 | 857 | 1,276 |
 | 7. Short-term accrued expenses |
|
|
7,323 | 7,636 | 8,803 | 9,377 | 1,101 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
94 | 87 | 90 | 98 | 104 |
 | 11. Other short-term payables |
|
|
4,940 | 5,358 | 1,826 | 1,791 | 1,826 |
 | 12. Provision for short term payables |
|
|
| | | 112 | 112 |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
381 | 381 | 354 | 2,347 | 367 |
 | 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 |
|
|
381 | 381 | 354 | 347 | 367 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | 2,000 | |
 | 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 |
|
|
158,504 | 157,960 | 155,648 | 156,490 | 141,085 |
 | I. ShareHolder's equity |
|
|
158,504 | 157,960 | 155,648 | 156,490 | 141,085 |
 | 1. Owner's investment capital |
|
|
188,700 | 188,700 | 188,700 | 188,700 | 188,700 |
 | 2. Share capital surplus |
|
|
15,480 | 15,480 | 15,480 | 15,480 | 15,480 |
 | 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 |
|
|
2,597 | 2,597 | 2,597 | 2,597 | 2,597 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
337 | 337 | 337 | 337 | 337 |
 | 11. After tax undistributed profit |
|
|
-48,610 | -49,154 | -51,466 | -50,624 | -66,029 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-40,733 | -48,610 | -48,610 | -48,610 | -48,610 |
 | - Profit after tax undistributed this period |
|
|
-7,877 | -544 | -2,856 | -2,014 | -17,419 |
 | 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 |
|
|
270,999 | 260,803 | 238,543 | 245,746 | 204,797 |
There is no report.
|
|