|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
237,669 | 213,807 | 277,596 | 326,566 | 582,392 |
 | I. Cash and cash equivalents |
|
|
24,863 | 12,918 | 18,169 | 51,696 | 33,636 |
 | 1. Cash |
|
|
24,863 | 12,918 | 13,073 | 46,585 | 31,136 |
 | 2. Cash equivalents |
|
|
| | 5,096 | 5,111 | 2,500 |
 | II. Short-term financial investments |
|
|
310 | 620 | 620 | 620 | 862 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
310 | 620 | 620 | 620 | 862 |
 | III. Short-term receivables |
|
|
128,256 | 104,246 | 144,511 | 99,691 | 381,996 |
 | 1. Short-term receivables of customers |
|
|
103,938 | 57,569 | 103,753 | 56,936 | 341,801 |
 | 2. Prepayments to suppliers |
|
|
5,085 | 12,644 | 14,011 | 14,896 | 28,866 |
 | 3. Short-term intercompany receivables |
|
|
| | | 450 | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
19,924 | 34,630 | 27,345 | 28,006 | 11,871 |
 | 7. Provision for doubtful short-term receivables |
|
|
-691 | -597 | -597 | -597 | -542 |
 | IV. Inventories |
|
|
83,015 | 94,216 | 111,233 | 167,210 | 155,749 |
 | 1. Inventories |
|
|
83,015 | 94,216 | 111,233 | 167,210 | 155,749 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,226 | 1,808 | 3,063 | 7,350 | 10,148 |
 | 1. Short-term prepaid expenses |
|
|
359 | 336 | 424 | 571 | 1,264 |
 | 2. Deductible VAT |
|
|
230 | 838 | 2,008 | 6,148 | 8,253 |
 | 3. Taxes and the State Receivables |
|
|
637 | 634 | 631 | 631 | 631 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
20,043 | 19,508 | 24,578 | 25,923 | 25,363 |
 | I. Long-term receivables |
|
|
871 | 799 | 1,234 | 1,265 | 1,374 |
 | 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 |
|
|
871 | 799 | 1,234 | 1,265 | 1,374 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
14,710 | 14,084 | 17,800 | 19,182 | 18,778 |
 | 1. Tangible fixed assets |
|
|
13,798 | 13,338 | 12,678 | 14,317 | 14,169 |
 | - Cost |
|
|
57,878 | 58,101 | 58,144 | 60,508 | 61,220 |
 | - Accumulated depreciation |
|
|
-44,079 | -44,764 | -45,466 | -46,191 | -47,051 |
 | 2. Fixed assets of financial leasing |
|
|
887 | 727 | 5,122 | 4,865 | 4,609 |
 | - Cost |
|
|
4,332 | 4,332 | 8,041 | 8,041 | 8,041 |
 | - Accumulated depreciation |
|
|
-3,446 | -3,605 | -2,919 | -3,176 | -3,432 |
 | 3. Intangible fixed assets |
|
|
25 | 19 | | | |
 | - Cost |
|
|
434 | 434 | 307 | 307 | 307 |
 | - Accumulated depreciation |
|
|
-408 | -415 | -307 | -307 | -307 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
4,462 | 4,625 | 5,544 | 5,475 | 5,211 |
 | 1. Long-term prepaid expenses |
|
|
4,199 | 4,362 | 5,290 | 5,856 | 5,137 |
 | 2. Deferred income tax assets |
|
|
263 | 263 | 254 | -380 | 74 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
257,711 | 233,315 | 302,174 | 352,489 | 607,755 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
177,295 | 161,303 | 236,274 | 289,557 | 526,808 |
 | I. Current liabilities |
|
|
175,354 | 159,600 | 230,877 | 283,973 | 519,965 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
79,730 | 81,565 | 111,993 | 139,534 | 232,363 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
79,667 | 58,909 | 97,969 | 122,677 | 265,490 |
 | 4. Advances from customers |
|
|
408 | 773 | 8,454 | 9,487 | 8,319 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,635 | 3,659 | 352 | 113 | 2,073 |
 | 6. Payables to employees |
|
|
454 | 2,806 | 225 | 230 | 1,506 |
 | 7. Short-term accrued expenses |
|
|
811 | 814 | 1,376 | 317 | 161 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
89 | 73 | 57 | 40 | 24 |
 | 11. Other short-term payables |
|
|
8,450 | 8,921 | 8,030 | 9,214 | 7,721 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,111 | 2,081 | 2,421 | 2,360 | 2,308 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,941 | 1,703 | 5,397 | 5,584 | 6,843 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,350 | 1,112 | 4,417 | 5,218 | 6,480 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
180 | 180 | 615 | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
411 | 411 | 366 | 366 | 363 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
80,417 | 72,012 | 65,900 | 62,932 | 80,946 |
 | I. ShareHolder's equity |
|
|
80,417 | 72,012 | 65,900 | 62,932 | 80,946 |
 | 1. Owner's investment capital |
|
|
45,347 | 45,347 | 45,347 | 45,347 | 45,347 |
 | 2. Share capital surplus |
|
|
200 | 200 | 200 | 200 | 200 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-56 | -56 | -56 | -56 | -56 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
22,657 | 14,732 | 9,591 | 6,686 | 23,128 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
19,214 | 22,740 | 19,214 | 19,214 | 19,214 |
 | - Profit after tax undistributed this period |
|
|
3,443 | -8,008 | -9,623 | -12,528 | 3,914 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
12,268 | 11,789 | 10,818 | 10,755 | 12,327 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
257,711 | 233,315 | 302,174 | 352,489 | 607,755 |
There is no report.
|
|