|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
157,507 | 176,862 | 156,508 | 167,381 | 122,295 |
 | I. Cash and cash equivalents |
|
|
113,780 | 74,635 | 64,694 | 73,921 | 17,865 |
 | 1. Cash |
|
|
11,980 | 16,335 | 18,194 | 10,921 | 17,865 |
 | 2. Cash equivalents |
|
|
101,800 | 58,300 | 46,500 | 63,000 | |
 | II. Short-term financial investments |
|
|
16,122 | 72,122 | 70,000 | 70,000 | 71,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
16,122 | 72,122 | 70,000 | 70,000 | 71,000 |
 | III. Short-term receivables |
|
|
6,717 | 7,122 | 8,216 | 8,885 | 9,345 |
 | 1. Short-term receivables of customers |
|
|
5,816 | 6,215 | 6,021 | 5,578 | 5,327 |
 | 2. Prepayments to suppliers |
|
|
351 | | 610 | 1,412 | 1,474 |
 | 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 |
|
|
550 | 907 | 1,586 | 1,894 | 2,544 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
20,059 | 20,675 | 11,766 | 13,276 | 23,478 |
 | 1. Inventories |
|
|
20,059 | 20,675 | 11,766 | 13,276 | 23,478 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
830 | 2,308 | 1,832 | 1,299 | 607 |
 | 1. Short-term prepaid expenses |
|
|
830 | 2,204 | 1,803 | 1,299 | 607 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 104 | 29 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
113,591 | 112,611 | 111,747 | 110,400 | 110,860 |
 | I. Long-term receivables |
|
|
5 | 5 | 5 | 5 | 5 |
 | 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 |
|
|
5 | 5 | 5 | 5 | 5 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
63,749 | 63,017 | 61,776 | 60,467 | 60,650 |
 | 1. Tangible fixed assets |
|
|
14,493 | 14,343 | 13,722 | 13,009 | 13,788 |
 | - Cost |
|
|
67,593 | 68,173 | 68,279 | 68,326 | 69,809 |
 | - Accumulated depreciation |
|
|
-53,100 | -53,830 | -54,558 | -55,318 | -56,020 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
49,256 | 48,675 | 48,054 | 47,458 | 46,862 |
 | - Cost |
|
|
69,108 | 69,158 | 69,158 | 69,158 | 69,158 |
 | - Accumulated depreciation |
|
|
-19,852 | -20,483 | -21,104 | -21,700 | -22,296 |
 | III. Real Estate Investments |
|
|
34,709 | 34,402 | 34,095 | 33,788 | 33,481 |
 | - Cost |
|
|
49,984 | 49,984 | 49,984 | 49,984 | 49,984 |
 | - Accumulated depreciation |
|
|
-15,275 | -15,582 | -15,889 | -16,196 | -16,504 |
 | IV. Long-term assets in progress |
|
|
916 | 916 | 916 | 916 | 916 |
 | 1. Costs of long-term production, business in progress |
|
|
| 916 | | | |
 | 2. Costs of construction in progress |
|
|
916 | | 916 | 916 | 916 |
 | IV. Long-term financial investments |
|
|
6,393 | 6,393 | 6,393 | 6,430 | 6,430 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
10,296 | 10,296 | 10,296 | 10,296 | 10,296 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,903 | -3,903 | -3,903 | -3,866 | -3,866 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
7,818 | 7,878 | 8,562 | 8,795 | 9,379 |
 | 1. Long-term prepaid expenses |
|
|
4,270 | 4,214 | 4,783 | 4,899 | 5,368 |
 | 2. Deferred income tax assets |
|
|
3,548 | 3,664 | 3,779 | 3,895 | 4,011 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
271,098 | 289,474 | 268,255 | 277,781 | 233,155 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
104,363 | 116,337 | 89,890 | 94,760 | 64,827 |
 | I. Current liabilities |
|
|
99,963 | 112,295 | 85,708 | 90,284 | 60,271 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
35,069 | 45,000 | 31,687 | 29,908 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,582 | 11,677 | 1,524 | 6,801 | 13,628 |
 | 4. Advances from customers |
|
|
292 | 251 | 348 | 787 | 513 |
 | 5. Taxes and other payables to the State Budget |
|
|
22,449 | 26,840 | 22,362 | 21,475 | 19,262 |
 | 6. Payables to employees |
|
|
3,326 | 3,541 | 4,405 | 6,939 | 2,244 |
 | 7. Short-term accrued expenses |
|
|
828 | 469 | 631 | 693 | 867 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
221 | 221 | 221 | 221 | 221 |
 | 11. Other short-term payables |
|
|
18,925 | 21,609 | 21,765 | 20,826 | 20,947 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,272 | 2,688 | 2,763 | 2,634 | 2,589 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,400 | 4,042 | 4,182 | 4,477 | 4,557 |
 | 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 |
|
|
4,400 | 4,042 | 4,182 | 4,477 | 4,557 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 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 |
|
|
166,735 | 173,136 | 178,365 | 183,021 | 168,328 |
 | I. ShareHolder's equity |
|
|
166,735 | 173,136 | 178,365 | 183,021 | 168,328 |
 | 1. Owner's investment capital |
|
|
112,915 | 112,915 | 112,915 | 112,915 | 112,915 |
 | 2. Share capital surplus |
|
|
9,220 | 9,243 | 9,243 | 9,243 | 9,243 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1,415 | | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
39,398 | 39,398 | 39,398 | 39,398 | 39,398 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,616 | 11,580 | 16,809 | 21,465 | 6,772 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,623 | 1,623 | 1,623 | 1,623 | 1,916 |
 | - Profit after tax undistributed this period |
|
|
4,993 | 9,957 | 15,186 | 19,842 | 4,856 |
 | 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 |
|
|
271,098 | 289,474 | 268,255 | 277,781 | 233,155 |
There is no report.
|
|