|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
425,261 | 413,261 | 384,477 | 349,152 | 358,242 |
 | I. Cash and cash equivalents |
|
|
12,003 | 16,912 | 27,027 | 19,874 | 22,449 |
 | 1. Cash |
|
|
6,753 | 16,912 | 27,027 | 19,874 | 22,449 |
 | 2. Cash equivalents |
|
|
5,250 | | | | |
 | II. Short-term financial investments |
|
|
| 5,250 | 5,250 | 5,250 | 6,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 5,250 | 5,250 | 5,250 | 6,500 |
 | III. Short-term receivables |
|
|
138,885 | 137,165 | 109,766 | 94,637 | 93,959 |
 | 1. Short-term receivables of customers |
|
|
151,946 | 150,426 | 120,534 | 105,829 | 106,958 |
 | 2. Prepayments to suppliers |
|
|
2,609 | 2,031 | 1,710 | 2,251 | 2,643 |
 | 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 |
|
|
2,885 | 3,589 | 6,957 | 6,893 | 5,314 |
 | 7. Provision for doubtful short-term receivables |
|
|
-18,556 | -18,880 | -19,435 | -20,337 | -20,956 |
 | IV. Inventories |
|
|
246,111 | 230,133 | 219,564 | 212,512 | 218,893 |
 | 1. Inventories |
|
|
257,936 | 246,774 | 236,163 | 229,540 | 234,970 |
 | 2. Provision for decline in value of inventories |
|
|
-11,825 | -16,641 | -16,599 | -17,029 | -16,077 |
 | V. Other current assets |
|
|
28,263 | 23,801 | 22,871 | 16,880 | 16,441 |
 | 1. Short-term prepaid expenses |
|
|
1,131 | 1,649 | 1,300 | 1,461 | 1,145 |
 | 2. Deductible VAT |
|
|
26,354 | 21,086 | 20,812 | 14,659 | 14,492 |
 | 3. Taxes and the State Receivables |
|
|
778 | 1,066 | 760 | 760 | 804 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
56,504 | 57,470 | 57,070 | 54,941 | 56,636 |
 | I. Long-term receivables |
|
|
870 | 666 | 556 | 283 | 500 |
 | 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 |
|
|
870 | 666 | 556 | 283 | 500 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
27,698 | 26,749 | 25,728 | 24,773 | 26,419 |
 | 1. Tangible fixed assets |
|
|
21,909 | 21,070 | 20,158 | 20,272 | 21,953 |
 | - Cost |
|
|
152,695 | 149,937 | 147,751 | 150,357 | 151,652 |
 | - Accumulated depreciation |
|
|
-130,785 | -128,867 | -127,593 | -130,086 | -129,699 |
 | 2. Fixed assets of financial leasing |
|
|
1,181 | 1,107 | 1,033 | | |
 | - Cost |
|
|
2,974 | 2,974 | 2,974 | | |
 | - Accumulated depreciation |
|
|
-1,793 | -1,867 | -1,941 | | |
 | 3. Intangible fixed assets |
|
|
4,607 | 4,572 | 4,537 | 4,502 | 4,466 |
 | - Cost |
|
|
9,261 | 9,261 | 9,261 | 9,261 | 9,111 |
 | - Accumulated depreciation |
|
|
-4,654 | -4,690 | -4,725 | -4,760 | -4,645 |
 | III. Real Estate Investments |
|
|
179 | 145 | 114 | 82 | 48 |
 | - Cost |
|
|
1,980 | 1,968 | 1,993 | 2,040 | 2,038 |
 | - Accumulated depreciation |
|
|
-1,801 | -1,823 | -1,879 | -1,958 | -1,990 |
 | IV. Long-term assets in progress |
|
|
4,874 | 4,403 | 4,403 | 4,403 | 4,403 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,874 | 4,403 | 4,403 | 4,403 | 4,403 |
 | 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 |
|
|
22,884 | 25,506 | 26,269 | 25,399 | 25,265 |
 | 1. Long-term prepaid expenses |
|
|
14,250 | 14,323 | 14,297 | 14,502 | 14,792 |
 | 2. Deferred income tax assets |
|
|
8,635 | 11,183 | 11,973 | 10,897 | 10,473 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
481,766 | 470,731 | 441,547 | 404,093 | 414,877 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
363,020 | 353,423 | 312,114 | 266,086 | 265,655 |
 | I. Current liabilities |
|
|
356,341 | 346,765 | 305,585 | 259,636 | 259,550 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
123,758 | 127,994 | 128,008 | 106,173 | 110,435 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
200,005 | 191,398 | 145,198 | 118,957 | 107,279 |
 | 4. Advances from customers |
|
|
345 | 3,220 | 453 | 1,824 | 219 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,347 | 1,558 | 2,429 | 1,255 | 1,023 |
 | 6. Payables to employees |
|
|
7,149 | 5,747 | 8,348 | 10,310 | 15,964 |
 | 7. Short-term accrued expenses |
|
|
4,852 | 2,489 | 7,030 | 5,894 | 8,173 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 15 | | |
 | 11. Other short-term payables |
|
|
12,803 | 14,274 | 13,972 | 15,098 | 16,333 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
82 | 83 | 133 | 126 | 124 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,678 | 6,658 | 6,529 | 6,449 | 6,105 |
 | 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 |
|
|
1,317 | 1,297 | 1,362 | 1,282 | 1,092 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
348 | 348 | 154 | 154 | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
5,013 | 5,013 | 5,013 | 5,013 | 5,013 |
 | 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 |
|
|
118,746 | 117,308 | 129,433 | 138,007 | 149,222 |
 | I. ShareHolder's equity |
|
|
118,746 | 117,308 | 129,433 | 138,007 | 149,222 |
 | 1. Owner's investment capital |
|
|
105,300 | 105,300 | 105,300 | 105,300 | 105,300 |
 | 2. Share capital surplus |
|
|
783 | 783 | 783 | 783 | 783 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
10,237 | 12,957 | 14,967 | 17,978 | 20,478 |
 | 8. Investment and development funds |
|
|
62,595 | 62,507 | 62,557 | 62,588 | 62,588 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-70,798 | -74,241 | -63,907 | -58,710 | -49,750 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-23,103 | -70,980 | -71,449 | -71,117 | -71,487 |
 | - Profit after tax undistributed this period |
|
|
-47,696 | -3,261 | 7,542 | 12,407 | 21,737 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
10,629 | 10,002 | 9,733 | 10,068 | 9,823 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
481,766 | 470,731 | 441,547 | 404,093 | 414,877 |
There is no report.
|
|