|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
125,221 | 120,065 | 154,620 | 130,518 | 128,876 |
 | I. Cash and cash equivalents |
|
|
58,519 | 55,769 | 62,517 | 30,550 | 27,432 |
 | 1. Cash |
|
|
28,519 | 40,769 | 47,517 | 15,550 | 12,432 |
 | 2. Cash equivalents |
|
|
30,000 | 15,000 | 15,000 | 15,000 | 15,000 |
 | II. Short-term financial investments |
|
|
13,000 | 13,000 | 13,000 | 13,000 | 13,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
13,000 | 13,000 | 13,000 | 13,000 | 13,000 |
 | III. Short-term receivables |
|
|
13,891 | 33,304 | 39,054 | 43,051 | 33,961 |
 | 1. Short-term receivables of customers |
|
|
10,742 | 29,673 | 32,834 | 34,669 | 11,247 |
 | 2. Prepayments to suppliers |
|
|
2,461 | 1,973 | 3,802 | 6,737 | 4,756 |
 | 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 |
|
|
5,419 | 5,044 | 5,970 | 5,196 | 21,638 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,730 | -3,386 | -3,551 | -3,551 | -3,680 |
 | IV. Inventories |
|
|
32,346 | 13,193 | 33,332 | 36,898 | 42,053 |
 | 1. Inventories |
|
|
32,346 | 13,193 | 33,332 | 36,898 | 42,053 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7,465 | 4,800 | 6,717 | 7,020 | 12,431 |
 | 1. Short-term prepaid expenses |
|
|
7,050 | 4,800 | 6,717 | 7,020 | 9,617 |
 | 2. Deductible VAT |
|
|
414 | | | | 2,415 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 399 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
169,077 | 176,954 | 181,218 | 183,160 | 211,729 |
 | I. Long-term receivables |
|
|
332 | 332 | 332 | 332 | 332 |
 | 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 |
|
|
332 | 332 | 332 | 332 | 332 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
158,643 | 152,865 | 156,024 | 150,632 | 172,060 |
 | 1. Tangible fixed assets |
|
|
153,991 | 148,744 | 152,435 | 147,204 | 166,786 |
 | - Cost |
|
|
596,592 | 598,307 | 610,851 | 614,399 | 643,518 |
 | - Accumulated depreciation |
|
|
-442,601 | -449,563 | -458,416 | -467,195 | -476,732 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4,653 | 4,121 | 3,589 | 3,427 | 5,274 |
 | - Cost |
|
|
15,804 | 15,804 | 15,804 | 16,190 | 18,591 |
 | - Accumulated depreciation |
|
|
-11,152 | -11,684 | -12,216 | -12,763 | -13,317 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
5,907 | 8,308 | 8,574 | 8,425 | 6,413 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,907 | 8,308 | 8,574 | 8,425 | 6,413 |
 | 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 |
|
|
4,195 | 15,448 | 16,288 | 23,771 | 32,924 |
 | 1. Long-term prepaid expenses |
|
|
4,195 | 15,448 | 16,288 | 23,771 | 32,924 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
294,298 | 297,019 | 335,838 | 313,678 | 340,605 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
106,029 | 108,047 | 169,443 | 141,377 | 152,992 |
 | I. Current liabilities |
|
|
101,946 | 103,992 | 167,799 | 139,733 | 152,134 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,943 | 3,707 | 4,943 | 3,707 | 3,169 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
53,658 | 46,971 | 67,440 | 17,383 | 64,707 |
 | 4. Advances from customers |
|
|
513 | 1,582 | 1,225 | 903 | 776 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,109 | 2,416 | 7,231 | 3,937 | 5,814 |
 | 6. Payables to employees |
|
|
12,915 | 5,275 | 10,582 | 13,755 | 13,077 |
 | 7. Short-term accrued expenses |
|
|
283 | | 8 | 35,076 | 1,057 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
21,519 | 43,163 | 72,916 | 62,469 | 61,650 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,005 | 879 | 3,455 | 2,502 | 1,884 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,083 | 4,055 | 1,644 | 1,644 | 858 |
 | 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 |
|
|
616 | 588 | 649 | 648 | 560 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,467 | 3,467 | 996 | 996 | 299 |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
188,269 | 188,972 | 166,395 | 172,301 | 187,613 |
 | I. ShareHolder's equity |
|
|
188,269 | 188,972 | 166,395 | 172,301 | 187,613 |
 | 1. Owner's investment capital |
|
|
95,000 | 95,000 | 95,000 | 95,000 | 95,000 |
 | 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 |
|
|
44,006 | 44,006 | 52,343 | 52,343 | 52,343 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
49,263 | 49,967 | 19,051 | 24,958 | 40,270 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
9,373 | 49,266 | | | |
 | - Profit after tax undistributed this period |
|
|
39,890 | 701 | 19,051 | 24,958 | 40,270 |
 | 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 |
|
|
294,298 | 297,019 | 335,838 | 313,678 | 340,605 |
There is no report.
|
|