|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
64,519 | 67,868 | 59,450 | 113,389 | 162,074 |
 | I. Cash and cash equivalents |
|
|
2,028 | 1,048 | 21,297 | 23,955 | 17,327 |
 | 1. Cash |
|
|
2,028 | 348 | 797 | 1,058 | 2,827 |
 | 2. Cash equivalents |
|
|
| 700 | 20,500 | 22,898 | 14,500 |
 | II. Short-term financial investments |
|
|
| | | 51,000 | 26,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 51,000 | 26,000 |
 | III. Short-term receivables |
|
|
48,056 | 50,441 | 27,961 | 36,041 | 72,588 |
 | 1. Short-term receivables of customers |
|
|
12,185 | 23,934 | 24,401 | 31,620 | 38,176 |
 | 2. Prepayments to suppliers |
|
|
3,328 | 2,907 | 1,575 | 955 | 16,551 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
28,500 | 21,000 | | | 7,000 |
 | 6. Other short-term receivables |
|
|
6,009 | 4,566 | 3,857 | 4,989 | 14,702 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,966 | -1,966 | -1,872 | -1,523 | -3,841 |
 | IV. Inventories |
|
|
10,867 | 12,890 | 7,321 | 2,137 | 45,592 |
 | 1. Inventories |
|
|
10,867 | 12,890 | 7,321 | 2,137 | 45,592 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,568 | 3,489 | 2,872 | 256 | 567 |
 | 1. Short-term prepaid expenses |
|
|
216 | 173 | 407 | 256 | 506 |
 | 2. Deductible VAT |
|
|
3,351 | 3,304 | 2,465 | | 20 |
 | 3. Taxes and the State Receivables |
|
|
| 12 | | | 41 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
29,607 | 29,225 | 28,798 | 20,708 | 125,140 |
 | I. Long-term receivables |
|
|
550 | 550 | 550 | 550 | 1,447 |
 | 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 |
|
|
550 | 550 | 550 | 550 | 1,774 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | -327 |
 | II. Fixed assets |
|
|
147 | 170 | 153 | 64 | 40,441 |
 | 1. Tangible fixed assets |
|
|
147 | 170 | 153 | 64 | 40,441 |
 | - Cost |
|
|
17,431 | 17,468 | 17,468 | 17,363 | 90,776 |
 | - Accumulated depreciation |
|
|
-17,283 | -17,299 | -17,315 | -17,299 | -50,335 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
28,873 | 28,471 | 28,069 | 20,072 | 55,081 |
 | - Cost |
|
|
56,690 | 56,690 | 56,690 | 36,778 | 82,697 |
 | - Accumulated depreciation |
|
|
-27,817 | -28,219 | -28,621 | -16,706 | -27,616 |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
| | | | 600 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | 946 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -346 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
37 | 34 | 25 | 22 | 27,570 |
 | 1. Long-term prepaid expenses |
|
|
37 | 34 | 25 | 22 | 10,877 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | 16,693 |
 | TOTAL ASSETS |
|
|
94,126 | 97,092 | 88,248 | 134,097 | 287,213 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
22,681 | 25,382 | 15,183 | 29,619 | 50,698 |
 | I. Current liabilities |
|
|
21,808 | 24,499 | 14,300 | 29,076 | 26,943 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,458 | 14,231 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,581 | 3,802 | 6,442 | 13,826 | 10,432 |
 | 4. Advances from customers |
|
|
7,486 | 2,336 | 741 | 668 | 1,718 |
 | 5. Taxes and other payables to the State Budget |
|
|
183 | 66 | 426 | 10,417 | 5,196 |
 | 6. Payables to employees |
|
|
669 | 334 | 410 | 318 | 3,223 |
 | 7. Short-term accrued expenses |
|
|
64 | 189 | 2,883 | 461 | 106 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
324 | 518 | 26 | 10 | 533 |
 | 11. Other short-term payables |
|
|
291 | 281 | 284 | 291 | 1,164 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,751 | 2,741 | 3,088 | 3,086 | 4,572 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
873 | 883 | 883 | 543 | 23,755 |
 | 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 |
|
|
873 | 883 | 883 | 543 | 12,487 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | 9,809 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | 1,459 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
71,445 | 71,710 | 73,066 | 104,478 | 236,516 |
 | I. ShareHolder's equity |
|
|
71,445 | 71,710 | 73,066 | 104,478 | 236,516 |
 | 1. Owner's investment capital |
|
|
60,000 | 60,000 | 60,000 | 60,000 | 120,000 |
 | 2. Share capital surplus |
|
|
-64 | -64 | -118 | -128 | -323 |
 | 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 |
|
|
5,900 | 5,900 | 5,900 | 5,900 | 5,900 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
5,609 | 5,874 | 7,284 | 38,706 | 36,589 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,051 | 5,609 | 5,262 | 5,262 | 5,262 |
 | - Profit after tax undistributed this period |
|
|
3,558 | 265 | 2,022 | 33,444 | 31,327 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | 74,350 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
94,126 | 97,092 | 88,248 | 134,097 | 287,213 |
There is no report.
|
|