|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
234,030 | 254,785 | 204,080 | 202,292 | 212,962 |
 | I. Cash and cash equivalents |
|
|
22,081 | 22,842 | 16,431 | 22,627 | 13,430 |
 | 1. Cash |
|
|
13,339 | 18,099 | 14,431 | 19,807 | 10,397 |
 | 2. Cash equivalents |
|
|
8,742 | 4,742 | 2,000 | 2,820 | 3,033 |
 | II. Short-term financial investments |
|
|
51,914 | 56,505 | 58,930 | 64,469 | 74,037 |
 | 1. Trading securities |
|
|
726 | 726 | 726 | 726 | 726 |
 | 2. Provision for diminution in value of trading securities |
|
|
-81 | -81 | -89 | -89 | -108 |
 | 3. Investments holding until maturity |
|
|
51,270 | 55,861 | 58,293 | 63,833 | 73,419 |
 | III. Short-term receivables |
|
|
105,930 | 107,014 | 80,660 | 76,672 | 88,092 |
 | 1. Short-term receivables of customers |
|
|
91,958 | 83,702 | 63,057 | 67,362 | 64,961 |
 | 2. Prepayments to suppliers |
|
|
13,994 | 23,209 | 17,184 | 9,395 | 23,205 |
 | 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 |
|
|
199 | 325 | 641 | 136 | 147 |
 | 7. Provision for doubtful short-term receivables |
|
|
-221 | -221 | -221 | -221 | -221 |
 | IV. Inventories |
|
|
51,508 | 65,821 | 46,024 | 37,128 | 35,888 |
 | 1. Inventories |
|
|
51,508 | 65,821 | 46,024 | 37,128 | 35,888 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,596 | 2,603 | 2,035 | 1,396 | 1,516 |
 | 1. Short-term prepaid expenses |
|
|
1,497 | 953 | 1,293 | 1,184 | 1,305 |
 | 2. Deductible VAT |
|
|
914 | 1,454 | 624 | 9 | 5 |
 | 3. Taxes and the State Receivables |
|
|
185 | 196 | 118 | 203 | 206 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
133,001 | 135,657 | 145,752 | 137,337 | 141,984 |
 | I. Long-term receivables |
|
|
464 | 463 | 1,023 | 1,449 | 1,686 |
 | 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 |
|
|
464 | 463 | 1,023 | 1,449 | 1,686 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
64,760 | 60,621 | 70,357 | 74,690 | 75,702 |
 | 1. Tangible fixed assets |
|
|
60,947 | 56,861 | 57,540 | 57,087 | 58,897 |
 | - Cost |
|
|
224,084 | 223,247 | 227,883 | 232,987 | 239,700 |
 | - Accumulated depreciation |
|
|
-163,137 | -166,386 | -170,343 | -175,900 | -180,802 |
 | 2. Fixed assets of financial leasing |
|
|
115 | 118 | 9,231 | 14,075 | 13,332 |
 | - Cost |
|
|
1,109 | 1,109 | 10,639 | 15,963 | 15,963 |
 | - Accumulated depreciation |
|
|
-995 | -991 | -1,408 | -1,889 | -2,631 |
 | 3. Intangible fixed assets |
|
|
3,698 | 3,642 | 3,585 | 3,529 | 3,473 |
 | - Cost |
|
|
7,325 | 7,325 | 7,325 | 7,325 | 7,325 |
 | - Accumulated depreciation |
|
|
-3,626 | -3,683 | -3,739 | -3,795 | -3,852 |
 | III. Real Estate Investments |
|
|
24,475 | 30,302 | 30,121 | 23,931 | 23,750 |
 | - Cost |
|
|
51,545 | 57,553 | 57,553 | 51,545 | 51,545 |
 | - Accumulated depreciation |
|
|
-27,070 | -27,251 | -27,432 | -27,614 | -27,795 |
 | IV. Long-term assets in progress |
|
|
8,143 | 2,135 | 2,170 | 1,713 | 1,937 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
8,143 | 2,135 | 2,170 | 1,713 | 1,937 |
 | IV. Long-term financial investments |
|
|
25,492 | 22,950 | 23,498 | 24,258 | 27,129 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
25,332 | 22,790 | 22,969 | 24,099 | 26,969 |
 | 3. Other investments in equity instruments |
|
|
160 | 160 | 160 | 160 | 160 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | 369 | | |
 | V. Total other long-term assets |
|
|
9,666 | 19,186 | 18,584 | 11,296 | 11,781 |
 | 1. Long-term prepaid expenses |
|
|
9,666 | 19,075 | 18,482 | 11,184 | 11,669 |
 | 2. Deferred income tax assets |
|
|
| 112 | 101 | 112 | 112 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
367,031 | 390,441 | 349,831 | 339,629 | 354,946 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
149,775 | 176,823 | 132,845 | 127,323 | 134,650 |
 | I. Current liabilities |
|
|
149,028 | 173,953 | 124,794 | 114,043 | 122,331 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
31,943 | 47,503 | 41,933 | 39,243 | 47,229 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
67,271 | 85,732 | 52,231 | 44,900 | 39,335 |
 | 4. Advances from customers |
|
|
3,802 | 4,628 | 3,960 | 3,875 | 4,362 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,956 | 1,000 | 721 | 2,196 | 2,967 |
 | 6. Payables to employees |
|
|
10,936 | 6,004 | 8,779 | 8,187 | 11,834 |
 | 7. Short-term accrued expenses |
|
|
| 3,851 | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,092 | | | | |
 | 11. Other short-term payables |
|
|
30,326 | 24,534 | 16,470 | 14,941 | 9,904 |
 | 12. Provision for short term payables |
|
|
| | | | 6,000 |
 | 13. Bonus and welfare fund |
|
|
700 | 700 | 700 | 700 | 700 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
748 | 2,870 | 8,051 | 13,280 | 12,319 |
 | 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 |
|
|
104 | | 5,480 | 10,545 | 9,988 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
644 | 2,870 | 2,571 | 2,736 | 2,331 |
 | 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 |
|
|
217,255 | 213,618 | 216,986 | 212,306 | 220,296 |
 | I. ShareHolder's equity |
|
|
217,255 | 213,618 | 216,986 | 212,306 | 220,296 |
 | 1. Owner's investment capital |
|
|
61,725 | 61,725 | 61,725 | 61,725 | 61,725 |
 | 2. Share capital surplus |
|
|
137,662 | 137,662 | 137,662 | 137,662 | 137,662 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
2,141 | 2,141 | 2,141 | 2,141 | 2,141 |
 | 5. Treasury shares |
|
|
-11,667 | -11,667 | -11,667 | -11,667 | -11,667 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,244 | 2,244 | 2,244 | 2,244 | 2,244 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
25,150 | 21,513 | 24,880 | 20,200 | 28,191 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
23,450 | 22,244 | 22,777 | 16,879 | 18,426 |
 | - Profit after tax undistributed this period |
|
|
1,700 | -731 | 2,103 | 3,321 | 9,765 |
 | 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 |
|
|
367,031 | 390,441 | 349,831 | 339,629 | 354,946 |
There is no report.
|
|