|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
130,212 | 118,233 | 106,420 | 90,781 | 105,777 |
 | I. Cash and cash equivalents |
|
|
65,872 | 64,251 | 57,670 | 52,810 | 70,709 |
 | 1. Cash |
|
|
15,872 | 14,251 | 17,670 | 22,810 | 35,709 |
 | 2. Cash equivalents |
|
|
50,000 | 50,000 | 40,000 | 30,000 | 35,000 |
 | 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 |
|
|
7,038 | 8,573 | 7,376 | 6,698 | 9,988 |
 | 1. Short-term receivables of customers |
|
|
8,041 | 9,462 | 7,263 | 6,868 | 10,792 |
 | 2. Prepayments to suppliers |
|
|
343 | 389 | 628 | 356 | 39 |
 | 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 |
|
|
717 | 785 | 1,548 | 1,628 | 1,311 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,063 | -2,063 | -2,063 | -2,154 | -2,154 |
 | IV. Inventories |
|
|
40,854 | 30,088 | 27,023 | 18,198 | 13,960 |
 | 1. Inventories |
|
|
41,812 | 31,015 | 27,844 | 19,143 | 14,858 |
 | 2. Provision for decline in value of inventories |
|
|
-958 | -927 | -821 | -945 | -899 |
 | V. Other current assets |
|
|
16,447 | 15,321 | 14,352 | 13,075 | 11,120 |
 | 1. Short-term prepaid expenses |
|
|
752 | 1,028 | 1,088 | 977 | 515 |
 | 2. Deductible VAT |
|
|
15,442 | 14,007 | 13,037 | 11,872 | 10,184 |
 | 3. Taxes and the State Receivables |
|
|
253 | 286 | 227 | 227 | 421 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
516,922 | 512,406 | 506,898 | 501,657 | 496,111 |
 | I. Long-term receivables |
|
|
7,001 | 7,001 | 7,001 | 7,001 | 7,001 |
 | 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 |
|
|
7,001 | 7,001 | 7,001 | 7,001 | 7,001 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
201,907 | 201,504 | 198,707 | 196,269 | 193,509 |
 | 1. Tangible fixed assets |
|
|
50,121 | 51,008 | 49,514 | 48,395 | 46,953 |
 | - Cost |
|
|
114,991 | 117,371 | 117,402 | 117,742 | 117,742 |
 | - Accumulated depreciation |
|
|
-64,870 | -66,364 | -67,887 | -69,346 | -70,789 |
 | 2. Fixed assets of financial leasing |
|
|
151,786 | 150,497 | 149,193 | 147,874 | 146,556 |
 | - Cost |
|
|
173,583 | 173,583 | 173,583 | 173,583 | 173,583 |
 | - Accumulated depreciation |
|
|
-21,796 | -23,086 | -24,390 | -25,709 | -27,027 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
1,300 | 1,300 | 1,300 | 1,300 | 1,300 |
 | - Accumulated depreciation |
|
|
-1,300 | -1,300 | -1,300 | -1,300 | -1,300 |
 | III. Real Estate Investments |
|
|
241,307 | 238,740 | 236,173 | 233,606 | 231,039 |
 | - Cost |
|
|
257,976 | 257,976 | 257,976 | 257,976 | 257,976 |
 | - Accumulated depreciation |
|
|
-16,669 | -19,236 | -21,803 | -24,370 | -26,937 |
 | IV. Long-term assets in progress |
|
|
2,241 | 966 | 966 | 966 | 966 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,241 | 966 | 966 | 966 | 966 |
 | IV. Long-term financial investments |
|
|
6,500 | 6,500 | 6,500 | 6,500 | 6,500 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
6,500 | 6,500 | 6,500 | 6,500 | 6,500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
57,966 | 57,694 | 57,551 | 57,314 | 57,096 |
 | 1. Long-term prepaid expenses |
|
|
52,935 | 52,539 | 52,301 | 51,878 | 51,268 |
 | 2. Deferred income tax assets |
|
|
4,952 | 5,098 | 5,206 | 5,376 | 5,788 |
 | 3. Other long-term assets |
|
|
79 | 57 | 44 | 60 | 39 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
647,133 | 630,639 | 613,319 | 592,438 | 601,888 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
724,451 | 729,403 | 737,532 | 743,177 | 759,567 |
 | I. Current liabilities |
|
|
546,504 | 552,319 | 559,447 | 556,930 | 563,814 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
463,104 | 463,133 | 463,164 | 463,196 | 488,780 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
41,937 | 32,738 | 20,965 | 26,288 | 35,406 |
 | 4. Advances from customers |
|
|
211 | 235 | 2,893 | 417 | 276 |
 | 5. Taxes and other payables to the State Budget |
|
|
43 | 12,161 | 22,346 | 11,819 | 521 |
 | 6. Payables to employees |
|
|
3,329 | 1,289 | 650 | 1,556 | 3,263 |
 | 7. Short-term accrued expenses |
|
|
37,126 | 41,741 | 47,525 | 52,693 | 34,765 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
748 | 1,016 | 1,898 | 955 | 797 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6 | 6 | 6 | 6 | 6 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
177,947 | 177,084 | 178,085 | 186,247 | 195,754 |
 | 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 |
|
|
5,307 | 4,979 | 6,557 | 15,326 | 24,096 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
169,444 | 169,029 | 168,646 | 168,295 | 167,936 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
3,195 | 3,075 | 2,881 | 2,626 | 3,722 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
-77,318 | -98,763 | -124,213 | -150,740 | -157,680 |
 | I. ShareHolder's equity |
|
|
-77,318 | -98,763 | -124,213 | -150,740 | -157,680 |
 | 1. Owner's investment capital |
|
|
85,000 | 85,000 | 85,000 | 85,000 | 85,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-347 | -347 | -347 | -347 | -347 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
104,570 | 104,570 | 104,570 | 104,570 | 104,570 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-266,540 | -287,986 | -313,435 | -339,962 | -346,902 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-200,956 | -266,540 | -266,540 | -266,540 | -266,540 |
 | - Profit after tax undistributed this period |
|
|
-65,585 | -21,445 | -46,895 | -73,422 | -80,362 |
 | 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 |
|
|
647,133 | 630,639 | 613,319 | 592,438 | 601,888 |
There is no report.
|
|