|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
60,614 | 52,358 | 53,600 | 55,691 | 56,080 |
 | I. Cash and cash equivalents |
|
|
6,358 | 441 | 1,661 | 805 | 60 |
 | 1. Cash |
|
|
6,358 | 441 | 1,661 | 805 | 60 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
34,117 | 31,071 | 32,014 | 35,491 | 37,495 |
 | 1. Short-term receivables of customers |
|
|
12,563 | 12,368 | 12,209 | 11,687 | 11,359 |
 | 2. Prepayments to suppliers |
|
|
13,015 | 10,026 | 11,281 | 14,384 | 17,695 |
 | 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 |
|
|
13,561 | 13,700 | 13,546 | 14,443 | 14,477 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,023 | -5,023 | -5,023 | -5,023 | -6,035 |
 | IV. Inventories |
|
|
19,525 | 20,484 | 19,097 | 18,797 | 17,924 |
 | 1. Inventories |
|
|
19,525 | 20,484 | 19,097 | 18,797 | 17,924 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
614 | 362 | 828 | 598 | 601 |
 | 1. Short-term prepaid expenses |
|
|
546 | 294 | 760 | 529 | 532 |
 | 2. Deductible VAT |
|
|
68 | 68 | 68 | 68 | 68 |
 | 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 |
|
|
257,064 | 249,777 | 242,209 | 235,458 | 229,080 |
 | I. Long-term receivables |
|
|
355 | 405 | 405 | 405 | 465 |
 | 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 |
|
|
355 | 405 | 405 | 405 | 465 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
229,557 | 223,323 | 217,092 | 210,863 | 204,633 |
 | 1. Tangible fixed assets |
|
|
229,557 | 223,323 | 217,092 | 210,863 | 204,633 |
 | - Cost |
|
|
571,089 | 571,089 | 571,089 | 571,089 | 571,089 |
 | - Accumulated depreciation |
|
|
-341,532 | -347,766 | -353,997 | -360,226 | -366,456 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
160 | 160 | 160 | 160 | 160 |
 | - Accumulated depreciation |
|
|
-160 | -160 | -160 | -160 | -160 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
21,990 | 21,990 | 21,990 | 21,990 | 21,990 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
21,990 | 21,990 | 21,990 | 21,990 | 21,990 |
 | IV. Long-term financial investments |
|
|
2,033 | 2,033 | 1,752 | 1,752 | 1,752 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
500 | 500 | 500 | 500 | 500 |
 | 3. Other investments in equity instruments |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,467 | -1,467 | -1,748 | -1,748 | -1,748 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,128 | 2,025 | 969 | 448 | 240 |
 | 1. Long-term prepaid expenses |
|
|
3,128 | 2,025 | 969 | 448 | 240 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
317,677 | 302,136 | 295,809 | 291,149 | 285,160 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
634,973 | 627,933 | 637,350 | 639,773 | 644,795 |
 | I. Current liabilities |
|
|
595,973 | 591,808 | 604,100 | 609,398 | 617,295 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
195,886 | 198,768 | 206,276 | 209,038 | 212,395 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
83,428 | 82,423 | 79,735 | 78,132 | 75,971 |
 | 4. Advances from customers |
|
|
29,366 | 20,513 | 22,114 | 20,846 | 20,290 |
 | 5. Taxes and other payables to the State Budget |
|
|
25,882 | 26,390 | 27,409 | 28,649 | 29,822 |
 | 6. Payables to employees |
|
|
7,019 | 5,764 | 5,080 | 5,042 | 5,694 |
 | 7. Short-term accrued expenses |
|
|
69,032 | 70,424 | 71,225 | 72,498 | 74,789 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
403 | 445 | 445 | 445 | 445 |
 | 11. Other short-term payables |
|
|
184,957 | 187,081 | 191,816 | 194,748 | 197,887 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
39,000 | 36,125 | 33,250 | 30,375 | 27,500 |
 | 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 |
|
|
39,000 | 36,125 | 33,250 | 30,375 | 27,500 |
 | 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 |
|
|
-317,296 | -325,797 | -341,541 | -348,624 | -359,635 |
 | I. ShareHolder's equity |
|
|
-317,296 | -325,797 | -341,541 | -348,624 | -359,635 |
 | 1. Owner's investment capital |
|
|
125,000 | 125,000 | 125,000 | 125,000 | 125,000 |
 | 2. Share capital surplus |
|
|
3,213 | 3,213 | 3,213 | 3,213 | 3,213 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-3,692 | -3,692 | -3,692 | -3,692 | -3,692 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
5,329 | 5,329 | 5,329 | 5,329 | 5,329 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-447,146 | -455,647 | -471,390 | -478,474 | -489,484 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-409,188 | -447,146 | -447,146 | -447,146 | -447,146 |
 | - Profit after tax undistributed this period |
|
|
-37,958 | -8,501 | -24,245 | -31,328 | -42,339 |
 | 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 |
|
|
317,677 | 302,136 | 295,809 | 291,149 | 285,160 |
There is no report.
|
|