|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
262,382 | 277,415 | 438,486 | 429,198 | 443,248 |
 | I. Cash and cash equivalents |
|
|
25,918 | 11,187 | 3,037 | 11,638 | 13,742 |
 | 1. Cash |
|
|
8,918 | 11,187 | 3,037 | 11,638 | 13,742 |
 | 2. Cash equivalents |
|
|
17,000 | | | | |
 | II. Short-term financial investments |
|
|
40,300 | 39,000 | 6,000 | | 30,000 |
 | 1. Trading securities |
|
|
1,050 | 1,050 | 1,050 | 1,050 | 1,050 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,050 | -1,050 | -1,050 | -1,050 | -1,050 |
 | 3. Investments holding until maturity |
|
|
40,300 | 39,000 | 6,000 | | 30,000 |
 | III. Short-term receivables |
|
|
52,439 | 39,159 | 67,660 | 61,157 | 110,155 |
 | 1. Short-term receivables of customers |
|
|
37,708 | 28,664 | 58,830 | 41,363 | 83,187 |
 | 2. Prepayments to suppliers |
|
|
13,991 | 15,401 | 13,686 | 24,670 | 27,892 |
 | 3. Short-term intercompany receivables |
|
|
5,000 | | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 4,000 |
 | 6. Other short-term receivables |
|
|
916 | 272 | 321 | 302 | 253 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,177 | -5,177 | -5,177 | -5,177 | -5,177 |
 | IV. Inventories |
|
|
131,915 | 181,068 | 352,375 | 344,804 | 284,761 |
 | 1. Inventories |
|
|
131,915 | 181,068 | 352,375 | 344,804 | 285,317 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | -556 |
 | V. Other current assets |
|
|
11,811 | 7,000 | 9,414 | 11,599 | 4,589 |
 | 1. Short-term prepaid expenses |
|
|
1,307 | 1,858 | 1,868 | 1,265 | 1,612 |
 | 2. Deductible VAT |
|
|
10,503 | 5,142 | 7,546 | 10,334 | 2,977 |
 | 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 |
|
|
103,638 | 109,341 | 122,665 | 125,793 | 141,171 |
 | 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 |
|
|
83,160 | 86,091 | 103,881 | 101,643 | 114,423 |
 | 1. Tangible fixed assets |
|
|
82,281 | 85,277 | 103,131 | 100,958 | 113,802 |
 | - Cost |
|
|
163,346 | 168,613 | 190,525 | 192,357 | 210,361 |
 | - Accumulated depreciation |
|
|
-81,065 | -83,337 | -87,394 | -91,399 | -96,559 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
878 | 814 | 750 | 686 | 621 |
 | - Cost |
|
|
1,596 | 1,596 | 1,596 | 1,596 | 1,596 |
 | - Accumulated depreciation |
|
|
-718 | -782 | -846 | -910 | -975 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
668 | 668 | 668 | 668 | |
 | - Accumulated depreciation |
|
|
-668 | -668 | -668 | -668 | |
 | IV. Long-term assets in progress |
|
|
8,739 | 11,909 | 7,830 | 13,683 | 16,105 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
8,739 | 11,909 | 7,830 | 13,683 | 16,105 |
 | IV. Long-term financial investments |
|
|
60 | | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
60 | | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
11,680 | 11,342 | 10,954 | 10,467 | 10,643 |
 | 1. Long-term prepaid expenses |
|
|
11,197 | 10,824 | 10,459 | 9,971 | 10,024 |
 | 2. Deferred income tax assets |
|
|
483 | 518 | 496 | 496 | 619 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
366,021 | 386,756 | 561,151 | 554,991 | 584,419 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
118,805 | 135,698 | 327,285 | 313,476 | 326,667 |
 | I. Current liabilities |
|
|
116,290 | 133,126 | 324,712 | 310,903 | 324,098 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
95,629 | 125,272 | 299,011 | 262,420 | 276,861 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,694 | 2,915 | 13,715 | 34,759 | 29,434 |
 | 4. Advances from customers |
|
|
84 | 1 | 445 | 2,910 | 3,291 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,235 | 1,762 | 4,580 | 4,773 | 4,276 |
 | 6. Payables to employees |
|
|
9,237 | 1,100 | 2,500 | 2,016 | 5,733 |
 | 7. Short-term accrued expenses |
|
|
577 | 409 | 1,033 | 484 | 1,496 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
389 | 1,274 | 801 | 978 | 518 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,446 | 394 | 2,628 | 2,563 | 2,488 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,515 | 2,572 | 2,572 | 2,572 | 2,569 |
 | 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 |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,515 | 2,572 | 2,572 | 2,572 | 2,569 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
247,216 | 251,057 | 233,866 | 241,515 | 257,752 |
 | I. ShareHolder's equity |
|
|
247,216 | 251,057 | 233,866 | 241,515 | 257,752 |
 | 1. Owner's investment capital |
|
|
152,280 | 152,280 | 152,280 | 152,280 | 152,280 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
94,936 | 98,777 | 81,586 | 89,235 | 105,472 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
49,981 | 49,981 | 65,347 | 65,347 | 65,347 |
 | - Profit after tax undistributed this period |
|
|
44,954 | 48,796 | 16,239 | 23,888 | 40,125 |
 | 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 |
|
|
366,021 | 386,756 | 561,151 | 554,991 | 584,419 |
There is no report.
|
|