|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
191,317 | 184,768 | 182,923 | 180,449 | 177,235 |
 | I. Cash and cash equivalents |
|
|
78,543 | 77,193 | 12,566 | 11,526 | 13,361 |
 | 1. Cash |
|
|
5,845 | 5,640 | 4,966 | 5,026 | 5,687 |
 | 2. Cash equivalents |
|
|
72,699 | 71,553 | 7,600 | 6,500 | 7,673 |
 | II. Short-term financial investments |
|
|
680 | | 62,539 | 60,339 | 56,129 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
680 | | 62,539 | 60,339 | 56,129 |
 | III. Short-term receivables |
|
|
4,460 | 853 | 497 | 1,432 | 670 |
 | 1. Short-term receivables of customers |
|
|
4,103 | 4,319 | 4,349 | 4,458 | 4,475 |
 | 2. Prepayments to suppliers |
|
|
4,168 | 4,033 | 4,034 | 4,072 | 4,058 |
 | 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 |
|
|
265 | 19 | 11 | 840 | 55 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,076 | -7,518 | -7,897 | -7,938 | -7,918 |
 | IV. Inventories |
|
|
94,250 | 94,254 | 94,263 | 94,246 | 94,226 |
 | 1. Inventories |
|
|
109,020 | 109,015 | 109,025 | 108,860 | 108,840 |
 | 2. Provision for decline in value of inventories |
|
|
-14,770 | -14,761 | -14,761 | -14,614 | -14,614 |
 | V. Other current assets |
|
|
13,384 | 12,468 | 13,058 | 12,906 | 12,850 |
 | 1. Short-term prepaid expenses |
|
|
456 | 203 | 815 | 594 | 391 |
 | 2. Deductible VAT |
|
|
11,669 | 11,740 | 11,718 | 11,774 | 11,816 |
 | 3. Taxes and the State Receivables |
|
|
1,258 | 525 | 525 | 538 | 642 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
195,024 | 184,350 | 179,579 | 174,600 | 174,698 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
134,131 | 129,685 | 125,418 | 121,454 | 117,890 |
 | 1. Tangible fixed assets |
|
|
133,699 | 129,281 | 125,043 | 121,107 | 117,571 |
 | - Cost |
|
|
415,293 | 415,293 | 405,736 | 405,736 | 405,736 |
 | - Accumulated depreciation |
|
|
-281,594 | -286,012 | -280,693 | -284,629 | -288,165 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
432 | 404 | 375 | 347 | 319 |
 | - Cost |
|
|
6,515 | 6,515 | 6,515 | 6,515 | 6,515 |
 | - Accumulated depreciation |
|
|
-6,083 | -6,111 | -6,139 | -6,168 | -6,196 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
13,380 | 13,380 | 13,380 | 13,380 | 13,380 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
13,380 | 13,380 | 13,380 | 13,380 | 13,380 |
 | IV. Long-term financial investments |
|
|
34,916 | 28,801 | 28,408 | 27,501 | 31,269 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
21,175 | 14,757 | 13,180 | 13,180 | 15,908 |
 | 3. Other investments in equity instruments |
|
|
15,395 | 15,395 | 15,395 | 15,395 | 15,395 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,654 | -1,352 | -167 | -1,074 | -35 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
12,597 | 12,485 | 12,372 | 12,265 | 12,159 |
 | 1. Long-term prepaid expenses |
|
|
12,597 | 12,485 | 12,372 | 12,265 | 12,159 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
386,341 | 369,118 | 362,502 | 355,049 | 351,933 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
8,819 | 10,980 | 10,965 | 9,996 | 9,955 |
 | I. Current liabilities |
|
|
4,441 | 5,333 | 5,003 | 4,034 | 4,345 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
506 | 469 | 1,394 | 494 | 489 |
 | 4. Advances from customers |
|
|
93 | 93 | 93 | 93 | 155 |
 | 5. Taxes and other payables to the State Budget |
|
|
1 | 1,456 | 287 | 209 | 252 |
 | 6. Payables to employees |
|
|
437 | 415 | 410 | 401 | 427 |
 | 7. Short-term accrued expenses |
|
|
205 | | | 14 | 202 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,685 | 2,623 | 2,542 | 2,548 | 2,544 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
513 | 276 | 276 | 276 | 276 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,378 | 5,646 | 5,962 | 5,962 | 5,610 |
 | 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. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
3,340 | 4,628 | 4,943 | 4,943 | 4,613 |
 | 9. Provision for job loss allowance |
|
|
| | | 1,019 | |
 | 10. Provision for long-term payables |
|
|
1,038 | 1,019 | 1,019 | | 997 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
377,522 | 358,139 | 351,537 | 345,052 | 341,978 |
 | I. ShareHolder's equity |
|
|
377,522 | 358,139 | 351,537 | 345,052 | 341,978 |
 | 1. Owner's investment capital |
|
|
330,003 | 330,003 | 330,003 | 330,003 | 330,003 |
 | 2. Share capital surplus |
|
|
72,688 | 72,688 | 72,688 | 72,688 | 72,688 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-863 | -863 | -863 | -863 | -863 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
67,860 | 67,860 | 67,860 | 67,860 | 67,860 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-92,165 | -111,549 | -118,150 | -124,635 | -127,709 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-73,675 | -103,842 | -103,842 | -103,842 | -103,842 |
 | - Profit after tax undistributed this period |
|
|
-18,490 | -7,706 | -14,308 | -20,793 | -23,867 |
 | 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 |
|
|
386,341 | 369,118 | 362,502 | 355,049 | 351,933 |
There is no report.
|
|