|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
21,707 | 30,935 | 39,560 | 45,291 | 45,474 |
 | I. Cash and cash equivalents |
|
|
11,278 | 18,336 | 28,720 | 35,457 | 34,021 |
 | 1. Cash |
|
|
6,078 | 10,136 | 8,720 | 8,257 | 10,021 |
 | 2. Cash equivalents |
|
|
5,200 | 8,200 | 20,000 | 27,200 | 24,000 |
 | II. Short-term financial investments |
|
|
4,000 | 3,800 | 4,300 | 4,100 | 4,476 |
 | 1. Trading securities |
|
|
| 3,800 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
4,000 | | 4,300 | 4,100 | 4,476 |
 | III. Short-term receivables |
|
|
3,868 | 6,504 | 3,523 | 3,088 | 4,092 |
 | 1. Short-term receivables of customers |
|
|
3,290 | 5,280 | 2,316 | 1,762 | 3,410 |
 | 2. Prepayments to suppliers |
|
|
173 | 535 | 622 | 367 | 148 |
 | 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 |
|
|
1,037 | 1,322 | 1,218 | 1,592 | 1,160 |
 | 7. Provision for doubtful short-term receivables |
|
|
-633 | -633 | -633 | -633 | -627 |
 | IV. Inventories |
|
|
1,823 | 1,627 | 2,181 | 2,005 | 2,096 |
 | 1. Inventories |
|
|
1,823 | 1,627 | 2,181 | 2,005 | 2,096 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
739 | 668 | 836 | 640 | 790 |
 | 1. Short-term prepaid expenses |
|
|
739 | 668 | 836 | 640 | 790 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
56,880 | 55,958 | 55,332 | 53,824 | 54,169 |
 | 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 |
|
|
43,724 | 42,813 | 42,531 | 41,365 | 41,569 |
 | 1. Tangible fixed assets |
|
|
36,962 | 36,051 | 35,769 | 34,603 | 34,722 |
 | - Cost |
|
|
201,687 | 201,687 | 202,316 | 201,418 | 202,193 |
 | - Accumulated depreciation |
|
|
-164,725 | -165,635 | -166,547 | -166,814 | -167,471 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
6,762 | 6,762 | 6,762 | 6,762 | 6,847 |
 | - Cost |
|
|
10,892 | 10,892 | 10,892 | 10,892 | 10,982 |
 | - Accumulated depreciation |
|
|
-4,130 | -4,130 | -4,130 | -4,130 | -4,135 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
5,105 | 5,194 | 5,045 | 4,831 | 5,023 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,105 | 5,194 | 5,045 | 4,831 | 5,023 |
 | 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 |
|
|
8,052 | 7,951 | 7,756 | 7,628 | 7,577 |
 | 1. Long-term prepaid expenses |
|
|
8,052 | 7,951 | 7,756 | 7,628 | 7,577 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
78,587 | 86,893 | 94,892 | 99,114 | 99,644 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
23,055 | 25,384 | 26,141 | 26,771 | 23,648 |
 | I. Current liabilities |
|
|
22,737 | 25,118 | 25,913 | 26,510 | 23,395 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,900 | | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,293 | 4,349 | 4,852 | 4,017 | 5,792 |
 | 4. Advances from customers |
|
|
876 | 1,967 | 1,490 | 870 | 1,853 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,119 | 9,387 | 8,248 | 10,590 | 6,306 |
 | 6. Payables to employees |
|
|
7,697 | 5,892 | 7,531 | 6,548 | 8,393 |
 | 7. Short-term accrued expenses |
|
|
| 2,645 | 2,912 | 3,418 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
791 | 830 | 855 | 1,061 | 1,020 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
61 | 49 | 24 | 5 | 31 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
318 | 267 | 228 | 261 | 253 |
 | 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 |
|
|
318 | 267 | 228 | 261 | 253 |
 | 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 |
|
|
55,532 | 61,509 | 68,751 | 72,344 | 75,996 |
 | I. ShareHolder's equity |
|
|
55,532 | 61,509 | 68,751 | 72,344 | 75,996 |
 | 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
22,389 | 22,389 | 22,389 | 22,389 | 22,389 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-46,856 | -40,879 | -33,638 | -30,044 | -26,392 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-57,322 | -46,856 | -46,856 | -46,856 | -46,856 |
 | - Profit after tax undistributed this period |
|
|
10,467 | 5,977 | 13,218 | 16,811 | 20,463 |
 | 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 |
|
|
78,587 | 86,893 | 94,892 | 99,114 | 99,644 |
There is no report.
|
|