|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
145,720 | 140,215 | 129,819 | 124,494 | 126,253 |
 | I. Cash and cash equivalents |
|
|
8,104 | 10,403 | 2,150 | 18,028 | 10,048 |
 | 1. Cash |
|
|
8,104 | 5,373 | 2,150 | 6,028 | 3,548 |
 | 2. Cash equivalents |
|
|
| 5,030 | | 12,000 | 6,500 |
 | II. Short-term financial investments |
|
|
17,250 | 17,491 | 17,491 | 17,885 | 30,610 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
17,250 | 17,491 | 17,491 | 17,885 | 30,610 |
 | III. Short-term receivables |
|
|
36,470 | 25,473 | 26,604 | 29,125 | 28,289 |
 | 1. Short-term receivables of customers |
|
|
14,923 | 13,642 | 14,759 | 14,598 | 13,433 |
 | 2. Prepayments to suppliers |
|
|
18,216 | 8,037 | 8,693 | 7,652 | 11,776 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
665 | 665 | 725 | 4,425 | |
 | 6. Other short-term receivables |
|
|
54,304 | 54,869 | 54,187 | 54,214 | 54,934 |
 | 7. Provision for doubtful short-term receivables |
|
|
-51,638 | -51,740 | -51,760 | -51,765 | -51,855 |
 | IV. Inventories |
|
|
77,343 | 79,734 | 76,836 | 53,259 | 51,291 |
 | 1. Inventories |
|
|
78,065 | 80,466 | 77,568 | 55,798 | 53,830 |
 | 2. Provision for decline in value of inventories |
|
|
-722 | -732 | -732 | -2,539 | -2,539 |
 | V. Other current assets |
|
|
6,553 | 7,113 | 6,738 | 6,197 | 6,014 |
 | 1. Short-term prepaid expenses |
|
|
950 | 1,579 | 1,241 | 720 | 534 |
 | 2. Deductible VAT |
|
|
2,668 | 2,599 | 2,562 | 2,543 | 2,546 |
 | 3. Taxes and the State Receivables |
|
|
2,935 | 2,935 | 2,935 | 2,935 | 2,935 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
151,206 | 149,049 | 145,912 | 143,084 | 140,716 |
 | I. Long-term receivables |
|
|
1,298 | 1,266 | 1,203 | 1,203 | 821 |
 | 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 |
|
|
1,298 | 1,266 | 1,203 | 1,203 | 821 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
92,103 | 89,654 | 87,482 | 85,336 | 83,333 |
 | 1. Tangible fixed assets |
|
|
27,443 | 25,542 | 23,918 | 22,320 | 20,844 |
 | - Cost |
|
|
44,672 | 44,672 | 44,672 | 44,672 | 44,672 |
 | - Accumulated depreciation |
|
|
-17,229 | -19,130 | -20,754 | -22,352 | -23,828 |
 | 2. Fixed assets of financial leasing |
|
|
4,134 | 3,617 | 3,100 | 2,583 | 2,067 |
 | - Cost |
|
|
10,334 | 10,334 | 10,334 | 10,334 | 10,334 |
 | - Accumulated depreciation |
|
|
-6,200 | -6,717 | -7,234 | -7,750 | -8,267 |
 | 3. Intangible fixed assets |
|
|
60,526 | 60,495 | 60,464 | 60,432 | 60,422 |
 | - Cost |
|
|
61,053 | 61,053 | 61,053 | 61,053 | 61,053 |
 | - Accumulated depreciation |
|
|
-526 | -558 | -589 | -621 | -631 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 584 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 584 |
 | IV. Long-term financial investments |
|
|
28,934 | 28,961 | 28,994 | 28,992 | 29,047 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
28,934 | 28,961 | 28,994 | 28,992 | 29,047 |
 | 3. Other investments in equity instruments |
|
|
9,795 | 9,795 | 9,795 | 9,795 | 9,795 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-9,795 | -9,795 | -9,795 | -9,795 | -9,795 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
28,872 | 29,167 | 28,234 | 27,552 | 26,930 |
 | 1. Long-term prepaid expenses |
|
|
11,856 | 11,748 | 11,405 | 11,315 | 11,283 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | 15,647 |
 | VI. Goodwills |
|
|
17,016 | 17,419 | 16,829 | 16,238 | |
 | TOTAL ASSETS |
|
|
296,926 | 289,264 | 275,731 | 267,578 | 266,968 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
119,955 | 114,824 | 105,364 | 99,883 | 101,285 |
 | I. Current liabilities |
|
|
102,314 | 97,312 | 87,932 | 82,316 | 84,038 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
91,369 | 85,880 | 77,993 | 69,863 | 66,863 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,759 | 4,044 | 4,861 | 6,125 | 7,645 |
 | 4. Advances from customers |
|
|
125 | 2,956 | 343 | 372 | 179 |
 | 5. Taxes and other payables to the State Budget |
|
|
36 | 143 | 673 | 242 | 370 |
 | 6. Payables to employees |
|
|
860 | 577 | 375 | 2,016 | 5,230 |
 | 7. Short-term accrued expenses |
|
|
465 | 394 | 360 | 363 | 636 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,167 | 559 | 470 | 435 | 346 |
 | 11. Other short-term payables |
|
|
1,203 | 1,429 | 1,528 | 1,569 | 1,438 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,331 | 1,331 | 1,331 | 1,331 | 1,331 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
17,641 | 17,512 | 17,432 | 17,567 | 17,247 |
 | 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 |
|
|
277 | 277 | 277 | 403 | 433 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,400 | 1,050 | 780 | 350 | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
15,964 | 16,106 | 16,375 | 16,814 | 16,814 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| 80 | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
176,971 | 173,244 | 170,366 | 167,695 | 165,683 |
 | I. ShareHolder's equity |
|
|
176,971 | 173,244 | 170,366 | 167,695 | 165,683 |
 | 1. Owner's investment capital |
|
|
273,000 | 273,000 | 273,000 | 273,000 | 273,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
2,889 | 2,889 | 2,889 | 2,889 | 2,889 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-177,089 | -151,507 | -153,231 | -155,495 | -157,432 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-174,605 | -146,917 | -146,917 | -146,917 | -155,724 |
 | - Profit after tax undistributed this period |
|
|
-2,484 | -4,590 | -6,315 | -8,578 | -1,708 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
78,171 | 48,862 | 47,708 | 47,301 | 47,226 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
296,926 | 288,068 | 275,731 | 267,578 | 266,968 |
There is no report.
|
|