|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
53,078 | 50,605 | 58,926 | 75,080 | 77,488 |
 | I. Cash and cash equivalents |
|
|
27,306 | 34,003 | 35,574 | 45,091 | 49,157 |
 | 1. Cash |
|
|
9,806 | 11,003 | 9,574 | 7,591 | 9,257 |
 | 2. Cash equivalents |
|
|
17,500 | 23,000 | 26,000 | 37,500 | 39,900 |
 | II. Short-term financial investments |
|
|
1,500 | 1,500 | 1,000 | 1,500 | 1,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,500 | 1,500 | 1,000 | 1,500 | 1,500 |
 | III. Short-term receivables |
|
|
22,952 | 13,096 | 20,020 | 23,059 | 24,897 |
 | 1. Short-term receivables of customers |
|
|
19,670 | 11,668 | 17,031 | 22,502 | 22,865 |
 | 2. Prepayments to suppliers |
|
|
2,439 | 1,838 | 2,974 | 397 | 1,825 |
 | 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 |
|
|
1,964 | 846 | 1,271 | 1,416 | 1,463 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,121 | -1,256 | -1,256 | -1,256 | -1,256 |
 | IV. Inventories |
|
|
1,032 | 1,508 | 1,837 | 1,794 | 1,633 |
 | 1. Inventories |
|
|
1,032 | 1,508 | 1,837 | 1,794 | 1,633 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
289 | 498 | 495 | 3,636 | 301 |
 | 1. Short-term prepaid expenses |
|
|
289 | 435 | 495 | 3,636 | 301 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 63 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
266,705 | 263,380 | 258,786 | 258,715 | 254,116 |
 | I. Long-term receivables |
|
|
100 | 115 | 100 | 100 | 100 |
 | 1. Long-term customer's receivables |
|
|
| 100 | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
100 | 15 | 100 | 100 | 100 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
257,923 | 259,161 | 253,435 | 252,972 | 248,252 |
 | 1. Tangible fixed assets |
|
|
257,261 | 258,532 | 252,854 | 252,434 | 247,752 |
 | - Cost |
|
|
562,112 | 569,015 | 569,015 | 574,011 | 574,801 |
 | - Accumulated depreciation |
|
|
-304,852 | -310,483 | -316,162 | -321,577 | -327,048 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
662 | 629 | 581 | 538 | 500 |
 | - Cost |
|
|
941 | 955 | 955 | 955 | 955 |
 | - Accumulated depreciation |
|
|
-279 | -326 | -374 | -417 | -455 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
7,347 | 2,238 | 2,891 | 1,796 | 2,230 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
7,347 | 2,238 | 2,891 | 1,796 | 2,230 |
 | IV. Long-term financial investments |
|
|
1,170 | 1,170 | 1,170 | 1,170 | 1,170 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,170 | 1,170 | 1,170 | 1,170 | 1,170 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
165 | 696 | 1,190 | 2,677 | 2,363 |
 | 1. Long-term prepaid expenses |
|
|
164 | 695 | 1,189 | 2,677 | 2,363 |
 | 2. Deferred income tax assets |
|
|
1 | 1 | 1 | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
319,783 | 313,985 | 317,712 | 333,795 | 331,604 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
43,129 | 33,314 | 33,255 | 59,400 | 49,944 |
 | I. Current liabilities |
|
|
30,246 | 24,585 | 26,033 | 52,776 | 43,792 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,620 | 1,620 | 1,620 | 1,620 | 1,620 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,889 | 6,547 | 5,298 | 9,219 | 6,560 |
 | 4. Advances from customers |
|
|
1,122 | 92 | 88 | 970 | 93 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,009 | 1,575 | 4,162 | 4,187 | 4,171 |
 | 6. Payables to employees |
|
|
5,990 | 6,890 | 5,778 | 8,536 | 11,286 |
 | 7. Short-term accrued expenses |
|
|
3,314 | 146 | 1,736 | 2,171 | 8,431 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,590 | 3,675 | 4,515 | 3,562 | 2,519 |
 | 11. Other short-term payables |
|
|
2,436 | 3,188 | 1,268 | 15,390 | 1,957 |
 | 12. Provision for short term payables |
|
|
1,900 | | 700 | 3,600 | 5,439 |
 | 13. Bonus and welfare fund |
|
|
1,377 | 852 | 870 | 3,521 | 1,716 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
12,882 | 8,729 | 7,222 | 6,624 | 6,152 |
 | 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 |
|
|
7,772 | 7,367 | 6,962 | 6,557 | 6,152 |
 | 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 |
|
|
5,110 | 1,362 | 260 | 67 | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
276,655 | 280,671 | 284,457 | 274,396 | 281,660 |
 | I. ShareHolder's equity |
|
|
276,655 | 280,671 | 284,457 | 274,396 | 281,660 |
 | 1. Owner's investment capital |
|
|
245,018 | 245,018 | 245,018 | 245,018 | 245,018 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
275 | 275 | 275 | 275 | 275 |
 | 5. Treasury shares |
|
|
-482 | -482 | -482 | -482 | -482 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
14,520 | 14,520 | 14,538 | 14,520 | 14,520 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,969 | 16,919 | 20,723 | 10,825 | 17,877 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
429 | 398 | 15,656 | 379 | 379 |
 | - Profit after tax undistributed this period |
|
|
12,540 | 16,521 | 5,067 | 10,446 | 17,499 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,353 | 4,420 | 4,385 | 4,239 | 4,450 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
319,783 | 313,985 | 317,712 | 333,795 | 331,604 |
There is no report.
|
|