|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
285,417 | 320,908 | 333,561 | 323,204 | 398,352 |
 | I. Cash and cash equivalents |
|
|
143,694 | 32,770 | 24,901 | 41,683 | 95,152 |
 | 1. Cash |
|
|
143,694 | 32,770 | 24,901 | 41,683 | 95,152 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
39,957 | 108,725 | 111,797 | 30,867 | 32,533 |
 | 1. Short-term receivables of customers |
|
|
21,634 | 22,899 | 18,498 | 8,003 | 6,795 |
 | 2. Prepayments to suppliers |
|
|
22,138 | 19,952 | 25,073 | 26,676 | 29,931 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 70,000 | 70,000 | | |
 | 6. Other short-term receivables |
|
|
1,941 | 1,630 | 3,983 | 1,944 | 1,563 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,756 | -5,756 | -5,756 | -5,756 | -5,756 |
 | IV. Inventories |
|
|
87,115 | 159,115 | 171,037 | 217,956 | 242,956 |
 | 1. Inventories |
|
|
88,567 | 160,566 | 172,489 | 219,407 | 244,407 |
 | 2. Provision for decline in value of inventories |
|
|
-1,451 | -1,451 | -1,451 | -1,451 | -1,451 |
 | V. Other current assets |
|
|
14,650 | 20,298 | 25,825 | 32,699 | 27,711 |
 | 1. Short-term prepaid expenses |
|
|
5,275 | 3,634 | 2,872 | 2,142 | 3,905 |
 | 2. Deductible VAT |
|
|
9,354 | 16,643 | 22,932 | 30,299 | 23,548 |
 | 3. Taxes and the State Receivables |
|
|
21 | 21 | 21 | 258 | 258 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
143,210 | 148,901 | 163,051 | 165,127 | 240,891 |
 | I. Long-term receivables |
|
|
2,136 | 2,394 | 2,394 | 2,444 | 2,808 |
 | 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 |
|
|
2,136 | 2,394 | 2,394 | 2,444 | 2,808 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
43,631 | 42,388 | 40,649 | 38,410 | 150,525 |
 | 1. Tangible fixed assets |
|
|
43,631 | 42,388 | 40,649 | 38,410 | 40,651 |
 | - Cost |
|
|
202,305 | 202,628 | 203,381 | 203,630 | 207,851 |
 | - Accumulated depreciation |
|
|
-158,674 | -160,240 | -162,732 | -165,220 | -167,200 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | 109,874 |
 | - Cost |
|
|
1,111 | 1,111 | 1,111 | 1,111 | 111,024 |
 | - Accumulated depreciation |
|
|
-1,111 | -1,111 | -1,111 | -1,111 | -1,150 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
11,902 | 14,532 | 14,766 | 15,969 | 5,859 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
11,902 | 14,532 | 14,766 | 15,969 | 5,859 |
 | IV. Long-term financial investments |
|
|
28,690 | 28,570 | 28,570 | 28,570 | 28,570 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,475 | 1,475 | | 1,475 | 1,475 |
 | 3. Other investments in equity instruments |
|
|
26,690 | 26,690 | 26,690 | 26,690 | 26,690 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,475 | -1,595 | -120 | -1,595 | -1,595 |
 | 5. Investments holding until maturity |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
 | V. Total other long-term assets |
|
|
56,849 | 61,016 | 76,672 | 79,734 | 53,128 |
 | 1. Long-term prepaid expenses |
|
|
56,849 | 61,016 | 76,672 | 76,449 | 52,528 |
 | 2. Deferred income tax assets |
|
|
| | | 3,286 | 600 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
428,627 | 469,809 | 496,613 | 488,332 | 639,242 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
191,656 | 232,902 | 249,033 | 166,068 | 276,839 |
 | I. Current liabilities |
|
|
161,266 | 200,476 | 216,606 | 133,642 | 244,412 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
16,812 | 61,536 | 92,910 | 71,540 | 91,188 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
93,551 | 89,992 | 88,726 | 21,593 | 83,845 |
 | 4. Advances from customers |
|
|
13,902 | 14,771 | 10,477 | 8,024 | 23,645 |
 | 5. Taxes and other payables to the State Budget |
|
|
13,542 | 17,347 | 7,194 | 15,763 | 22,871 |
 | 6. Payables to employees |
|
|
4,004 | 4,135 | 3,742 | 3,476 | 3,914 |
 | 7. Short-term accrued expenses |
|
|
13,450 | 5,777 | 6,884 | 6,787 | 12,945 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,929 | 6,841 | 6,597 | 6,382 | 5,929 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
77 | 77 | 77 | 77 | 77 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
30,390 | 32,426 | 32,426 | 32,426 | 32,426 |
 | 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 |
|
|
30,390 | 30,390 | 30,390 | 30,390 | 30,390 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| 2,036 | 2,036 | 2,036 | 2,036 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
236,971 | 236,907 | 247,580 | 322,264 | 362,404 |
 | I. ShareHolder's equity |
|
|
236,971 | 236,907 | 247,580 | 322,264 | 362,404 |
 | 1. Owner's investment capital |
|
|
117,377 | 117,377 | 117,377 | 270,755 | 234,755 |
 | 2. Share capital surplus |
|
|
17,053 | 17,053 | 17,053 | | |
 | 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 |
|
|
15,574 | 15,574 | 15,574 | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
86,967 | 86,903 | 97,576 | 51,509 | 91,649 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
33,055 | 84,924 | 84,924 | 174 | 174 |
 | - Profit after tax undistributed this period |
|
|
53,911 | 1,979 | 12,652 | 51,335 | 91,475 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | 36,000 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
428,627 | 469,809 | 496,613 | 488,332 | 639,242 |
There is no report.
|
|