|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
127,781 | 122,891 | 127,508 | 132,905 | 128,520 |
 | I. Cash and cash equivalents |
|
|
6,196 | 3,883 | 6,654 | 8,532 | 6,461 |
 | 1. Cash |
|
|
6,196 | 3,883 | 6,654 | 8,532 | 6,461 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
72,587 | 70,202 | 64,702 | 79,202 | 74,702 |
 | 1. Trading securities |
|
|
287 | 287 | 287 | 287 | 287 |
 | 2. Provision for diminution in value of trading securities |
|
|
| -85 | -85 | -85 | -85 |
 | 3. Investments holding until maturity |
|
|
72,300 | 70,000 | 64,500 | 79,000 | 74,500 |
 | III. Short-term receivables |
|
|
14,076 | 15,967 | 24,080 | 16,429 | 17,139 |
 | 1. Short-term receivables of customers |
|
|
11,383 | 9,970 | 18,644 | 13,544 | 15,594 |
 | 2. Prepayments to suppliers |
|
|
1,614 | 1,012 | 1,162 | 1,975 | 1,026 |
 | 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 |
|
|
3,051 | 6,958 | 6,247 | 2,883 | 2,496 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,972 | -1,972 | -1,972 | -1,972 | -1,978 |
 | IV. Inventories |
|
|
29,966 | 28,498 | 27,096 | 22,971 | 24,260 |
 | 1. Inventories |
|
|
32,490 | 31,080 | 29,679 | 25,553 | 26,842 |
 | 2. Provision for decline in value of inventories |
|
|
-2,524 | -2,582 | -2,582 | -2,582 | -2,582 |
 | V. Other current assets |
|
|
4,956 | 4,340 | 4,977 | 5,771 | 5,958 |
 | 1. Short-term prepaid expenses |
|
|
4,437 | 3,893 | 4,656 | 5,417 | 5,664 |
 | 2. Deductible VAT |
|
|
348 | 275 | 149 | 183 | 122 |
 | 3. Taxes and the State Receivables |
|
|
172 | 172 | 172 | 172 | 172 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
109,855 | 109,419 | 108,692 | 108,034 | 106,825 |
 | I. Long-term receivables |
|
|
18,215 | 18,215 | 18,215 | 18,215 | 18,215 |
 | 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 |
|
|
18,215 | 18,215 | 18,215 | 18,215 | 18,215 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
62,700 | 61,324 | 60,101 | 59,679 | 58,835 |
 | 1. Tangible fixed assets |
|
|
45,824 | 44,605 | 43,539 | 43,274 | 42,587 |
 | - Cost |
|
|
133,339 | 133,339 | 132,982 | 134,420 | 134,977 |
 | - Accumulated depreciation |
|
|
-87,515 | -88,735 | -89,443 | -91,146 | -92,390 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
16,876 | 16,719 | 16,562 | 16,405 | 16,248 |
 | - Cost |
|
|
26,805 | 26,805 | 26,805 | 26,805 | 26,805 |
 | - Accumulated depreciation |
|
|
-9,929 | -10,086 | -10,243 | -10,400 | -10,557 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
9,331 | 9,331 | 9,331 | 9,331 | 9,331 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
9,331 | 9,331 | 9,331 | 9,331 | 9,331 |
 | IV. Long-term financial investments |
|
|
17,592 | 17,500 | 17,746 | 17,746 | 17,924 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
17,592 | 17,500 | 17,746 | 17,746 | 17,924 |
 | 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 |
|
|
2,017 | 3,049 | 3,298 | 3,062 | 2,520 |
 | 1. Long-term prepaid expenses |
|
|
796 | 1,828 | 2,021 | 1,785 | 1,187 |
 | 2. Deferred income tax assets |
|
|
1,221 | 1,221 | 1,277 | 1,277 | 1,333 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
237,636 | 232,309 | 236,200 | 240,940 | 235,345 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
45,575 | 43,983 | 49,767 | 52,249 | 43,864 |
 | I. Current liabilities |
|
|
21,852 | 19,527 | 23,018 | 24,659 | 17,496 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,855 | 450 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,847 | 314 | 2,685 | 1,365 | 4,651 |
 | 4. Advances from customers |
|
|
126 | 1,543 | 673 | 393 | 22 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,724 | 894 | 2,748 | 3,798 | 2,611 |
 | 6. Payables to employees |
|
|
5,127 | 2,297 | 3,596 | 4,055 | 3,875 |
 | 7. Short-term accrued expenses |
|
|
3,985 | 7,405 | 3,593 | 8,584 | 4,460 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
262 | 71 | 262 | 80 | 262 |
 | 11. Other short-term payables |
|
|
4,542 | 4,233 | 6,592 | 4,595 | 299 |
 | 12. Provision for short term payables |
|
|
| 973 | 973 | | |
 | 13. Bonus and welfare fund |
|
|
1,384 | 1,346 | 1,897 | 1,789 | 1,316 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
23,724 | 24,456 | 26,749 | 27,590 | 26,368 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
12,962 | 13,602 | 14,941 | 16,481 | 15,720 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
9,933 | 10,027 | 11,004 | 10,305 | 9,844 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
828 | 827 | 804 | 804 | 804 |
 | 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 |
|
|
192,061 | 188,326 | 186,433 | 188,691 | 191,481 |
 | I. ShareHolder's equity |
|
|
192,061 | 188,326 | 186,433 | 188,691 | 191,481 |
 | 1. Owner's investment capital |
|
|
119,820 | 119,820 | 119,820 | 119,820 | 119,820 |
 | 2. Share capital surplus |
|
|
69,033 | 69,033 | 69,033 | 69,033 | 69,033 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-23,523 | -23,523 | -23,523 | -23,523 | -23,523 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
10,329 | 10,329 | 10,329 | 10,329 | 10,329 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
13,220 | 9,955 | 7,887 | 10,351 | 13,175 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,600 | 7,620 | 1,916 | 1,916 | 1,773 |
 | - Profit after tax undistributed this period |
|
|
11,620 | 2,335 | 5,971 | 8,435 | 11,402 |
 | 12. Investment capital resource for basic construction |
|
|
| | | 2,681 | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,182 | 2,712 | 2,886 | | 2,647 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
237,636 | 232,309 | 236,200 | 240,940 | 235,345 |
There is no report.
|
|