|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
502,201 | 283,024 | 312,615 | 349,037 | 406,638 |
 | I. Cash and cash equivalents |
|
|
231,086 | 153,454 | 121,460 | 113,638 | 137,743 |
 | 1. Cash |
|
|
231,086 | 145,454 | 106,460 | 94,624 | 127,743 |
 | 2. Cash equivalents |
|
|
| 8,000 | 15,000 | 19,015 | 10,000 |
 | II. Short-term financial investments |
|
|
400 | 400 | 400 | 3,900 | 20,904 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
400 | 400 | 400 | 3,900 | 20,904 |
 | III. Short-term receivables |
|
|
78,513 | 44,066 | 40,457 | 92,552 | 102,097 |
 | 1. Short-term receivables of customers |
|
|
54,984 | 20,701 | 35,425 | 82,214 | 97,659 |
 | 2. Prepayments to suppliers |
|
|
23,879 | 23,479 | 5,474 | 10,299 | 3,454 |
 | 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 |
|
|
1,022 | 1,183 | 856 | 1,337 | 984 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,372 | -1,298 | -1,298 | -1,298 | |
 | IV. Inventories |
|
|
178,244 | 81,200 | 143,443 | 132,837 | 142,029 |
 | 1. Inventories |
|
|
180,682 | 83,638 | 145,384 | 134,777 | 144,396 |
 | 2. Provision for decline in value of inventories |
|
|
-2,438 | -2,438 | -1,940 | -1,940 | -2,367 |
 | V. Other current assets |
|
|
13,958 | 3,904 | 6,855 | 6,110 | 3,865 |
 | 1. Short-term prepaid expenses |
|
|
1,845 | 2,167 | 2,378 | 1,876 | 1,989 |
 | 2. Deductible VAT |
|
|
11,548 | 1,148 | 4,164 | 3,932 | 1,737 |
 | 3. Taxes and the State Receivables |
|
|
565 | 590 | 313 | 302 | 138 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
190,119 | 180,937 | 198,572 | 191,151 | 192,034 |
 | I. Long-term receivables |
|
|
| | | 3 | 4 |
 | 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 |
|
|
| | | 3 | 4 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
171,791 | 164,732 | 184,335 | 177,354 | 173,611 |
 | 1. Tangible fixed assets |
|
|
160,655 | 153,672 | 172,706 | 165,805 | 162,191 |
 | - Cost |
|
|
505,116 | 506,103 | 529,662 | 529,647 | 531,422 |
 | - Accumulated depreciation |
|
|
-344,461 | -352,431 | -356,957 | -363,842 | -369,231 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
11,136 | 11,060 | 11,630 | 11,550 | 11,420 |
 | - Cost |
|
|
12,857 | 12,857 | 13,502 | 13,552 | 13,552 |
 | - Accumulated depreciation |
|
|
-1,721 | -1,797 | -1,873 | -2,003 | -2,132 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,489 | 1,872 | 78 | 78 | 2,141 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,489 | 1,872 | 78 | 78 | 2,141 |
 | IV. Long-term financial investments |
|
|
3,469 | 3,612 | 3,654 | 3,654 | 3,389 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,469 | 3,612 | 3,654 | 3,654 | 3,389 |
 | 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 |
|
|
12,370 | 10,721 | 10,504 | 10,060 | 12,889 |
 | 1. Long-term prepaid expenses |
|
|
12,370 | 10,721 | 10,504 | 10,060 | 12,889 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
692,320 | 463,961 | 511,187 | 540,188 | 598,672 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
402,087 | 165,110 | 234,578 | 251,631 | 306,808 |
 | I. Current liabilities |
|
|
381,728 | 147,723 | 219,918 | 237,098 | 294,339 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 1,964 | 1,386 | 693 | 2,772 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
189,113 | 47,321 | 88,431 | 111,754 | 150,769 |
 | 4. Advances from customers |
|
|
32,342 | 14,317 | 28,408 | 24,377 | 594 |
 | 5. Taxes and other payables to the State Budget |
|
|
21,960 | 3,081 | 6,576 | 13,426 | 9,519 |
 | 6. Payables to employees |
|
|
66,586 | 30,514 | 37,198 | 49,672 | 89,365 |
 | 7. Short-term accrued expenses |
|
|
2,735 | 2,384 | 4,307 | 5,291 | 8,982 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
716 | 708 | 232 | 246 | 528 |
 | 11. Other short-term payables |
|
|
10,651 | 6,561 | 22,156 | 6,334 | 13,982 |
 | 12. Provision for short term payables |
|
|
53,553 | 37,388 | 22,062 | 18,521 | 12,392 |
 | 13. Bonus and welfare fund |
|
|
4,074 | 3,484 | 9,161 | 6,785 | 5,437 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
20,359 | 17,387 | 14,660 | 14,532 | 12,469 |
 | 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 |
|
|
906 | 706 | 2,041 | 2,041 | 1,858 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
13,259 | 10,487 | 10,487 | 10,487 | 7,715 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | 438 | 392 | 392 |
 | 12. Development fund of science and technology |
|
|
6,193 | 6,193 | 1,693 | 1,612 | 2,504 |
 | B. OWNER'S EQUITY |
|
|
290,233 | 298,851 | 276,610 | 288,557 | 291,863 |
 | I. ShareHolder's equity |
|
|
290,233 | 298,851 | 276,610 | 288,557 | 291,863 |
 | 1. Owner's investment capital |
|
|
172,500 | 172,500 | 172,500 | 172,500 | 172,500 |
 | 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 |
|
|
69,778 | 69,777 | 81,859 | 81,859 | 87,118 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
47,956 | 56,574 | 22,251 | 34,198 | 32,246 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,746 | 47,418 | 7,021 | 7,021 | 6,755 |
 | - Profit after tax undistributed this period |
|
|
43,210 | 9,156 | 15,230 | 27,177 | 25,490 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
692,320 | 463,961 | 511,187 | 540,188 | 598,672 |
There is no report.
|
|