|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
67,868 | 59,450 | 113,389 | 162,074 | 166,833 |
 | I. Cash and cash equivalents |
|
|
1,048 | 21,297 | 23,955 | 17,327 | 26,231 |
 | 1. Cash |
|
|
348 | 797 | 1,058 | 2,827 | 9,931 |
 | 2. Cash equivalents |
|
|
700 | 20,500 | 22,898 | 14,500 | 16,300 |
 | II. Short-term financial investments |
|
|
| | 51,000 | 26,000 | 33,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 51,000 | 26,000 | 33,000 |
 | III. Short-term receivables |
|
|
50,441 | 27,961 | 36,041 | 72,588 | 54,561 |
 | 1. Short-term receivables of customers |
|
|
23,934 | 24,401 | 31,620 | 38,176 | 33,499 |
 | 2. Prepayments to suppliers |
|
|
2,907 | 1,575 | 955 | 16,551 | 10,056 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
21,000 | | | 7,000 | |
 | 6. Other short-term receivables |
|
|
4,566 | 3,857 | 4,989 | 14,702 | 14,002 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,966 | -1,872 | -1,523 | -3,841 | -2,996 |
 | IV. Inventories |
|
|
12,890 | 7,321 | 2,137 | 45,592 | 51,347 |
 | 1. Inventories |
|
|
12,890 | 7,321 | 2,137 | 45,592 | 51,347 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,489 | 2,872 | 256 | 567 | 1,693 |
 | 1. Short-term prepaid expenses |
|
|
173 | 407 | 256 | 506 | 791 |
 | 2. Deductible VAT |
|
|
3,304 | 2,465 | | 20 | 815 |
 | 3. Taxes and the State Receivables |
|
|
12 | | | 41 | 87 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
29,225 | 28,798 | 20,708 | 125,140 | 126,045 |
 | I. Long-term receivables |
|
|
550 | 550 | 550 | 1,447 | 1,413 |
 | 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 | 1,774 | 1,740 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | -327 | -327 |
 | II. Fixed assets |
|
|
170 | 153 | 64 | 40,441 | 34,953 |
 | 1. Tangible fixed assets |
|
|
170 | 153 | 64 | 40,441 | 34,953 |
 | - Cost |
|
|
17,468 | 17,468 | 17,363 | 90,776 | 64,901 |
 | - Accumulated depreciation |
|
|
-17,299 | -17,315 | -17,299 | -50,335 | -29,948 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
28,471 | 28,069 | 20,072 | 55,081 | 61,995 |
 | - Cost |
|
|
56,690 | 56,690 | 36,778 | 82,697 | 89,577 |
 | - Accumulated depreciation |
|
|
-28,219 | -28,621 | -16,706 | -27,616 | -27,582 |
 | 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 | 600 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | 946 | 946 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -346 | -346 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
34 | 25 | 22 | 27,570 | 27,084 |
 | 1. Long-term prepaid expenses |
|
|
34 | 25 | 22 | 10,877 | 10,808 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | 16,693 | 16,276 |
 | TOTAL ASSETS |
|
|
97,092 | 88,248 | 134,097 | 287,213 | 292,878 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
25,382 | 15,183 | 29,619 | 50,698 | 53,547 |
 | I. Current liabilities |
|
|
24,499 | 14,300 | 29,076 | 26,943 | 31,790 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
14,231 | | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,802 | 6,442 | 13,826 | 10,432 | 14,952 |
 | 4. Advances from customers |
|
|
2,336 | 741 | 668 | 1,718 | 3,717 |
 | 5. Taxes and other payables to the State Budget |
|
|
66 | 426 | 10,417 | 5,196 | 3,136 |
 | 6. Payables to employees |
|
|
334 | 410 | 318 | 3,223 | 1,253 |
 | 7. Short-term accrued expenses |
|
|
189 | 2,883 | 461 | 106 | 461 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
518 | 26 | 10 | 533 | 548 |
 | 11. Other short-term payables |
|
|
281 | 284 | 291 | 1,164 | 1,635 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,741 | 3,088 | 3,086 | 4,572 | 6,089 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
883 | 883 | 543 | 23,755 | 21,756 |
 | 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 |
|
|
883 | 883 | 543 | 12,487 | 12,158 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | 9,809 | 1,459 |
 | 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 |
|
|
71,710 | 73,066 | 104,478 | 236,516 | 239,331 |
 | I. ShareHolder's equity |
|
|
71,710 | 73,066 | 104,478 | 236,516 | 239,331 |
 | 1. Owner's investment capital |
|
|
60,000 | 60,000 | 60,000 | 120,000 | 120,000 |
 | 2. Share capital surplus |
|
|
-64 | -118 | -128 | -323 | -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 |
|
|
5,874 | 7,284 | 38,706 | 36,589 | 38,633 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,609 | 5,262 | 5,262 | 5,262 | 35,675 |
 | - Profit after tax undistributed this period |
|
|
265 | 2,022 | 33,444 | 31,327 | 2,958 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | 74,350 | 75,120 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
97,092 | 88,248 | 134,097 | 287,213 | 292,878 |
There is no report.
|
|