|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
34,389 | 29,897 | 55,796 | 68,678 | 54,023 |
 | I. Cash and cash equivalents |
|
|
16,758 | 6,651 | 16,994 | 14,163 | 12,757 |
 | 1. Cash |
|
|
16,758 | 6,651 | 12,994 | 14,163 | 12,757 |
 | 2. Cash equivalents |
|
|
| | 4,000 | | |
 | II. Short-term financial investments |
|
|
| 2,000 | 6,000 | 15,000 | 15,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 2,000 | 6,000 | 15,000 | 15,000 |
 | III. Short-term receivables |
|
|
9,259 | 13,975 | 24,709 | 32,010 | 19,186 |
 | 1. Short-term receivables of customers |
|
|
10,849 | 14,780 | 25,514 | 28,230 | 21,228 |
 | 2. Prepayments to suppliers |
|
|
3 | 230 | 404 | 5,150 | 19 |
 | 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 |
|
|
962 | 1,521 | 1,347 | 1,186 | 494 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,555 | -2,555 | -2,555 | -2,555 | -2,555 |
 | IV. Inventories |
|
|
5,029 | 4,350 | 5,166 | 5,456 | 5,267 |
 | 1. Inventories |
|
|
5,029 | 4,350 | 5,166 | 5,456 | 5,267 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,344 | 2,922 | 2,927 | 2,049 | 1,813 |
 | 1. Short-term prepaid expenses |
|
|
3,042 | 2,887 | 2,927 | 2,049 | 668 |
 | 2. Deductible VAT |
|
|
241 | | | | 1,050 |
 | 3. Taxes and the State Receivables |
|
|
61 | 35 | | | 95 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
37,521 | 36,093 | 34,190 | 34,223 | 57,010 |
 | I. Long-term receivables |
|
|
113 | 113 | 34 | 34 | 134 |
 | 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 |
|
|
113 | 113 | 34 | 34 | 134 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
34,460 | 33,208 | 31,669 | 30,678 | 49,263 |
 | 1. Tangible fixed assets |
|
|
33,911 | 32,669 | 31,139 | 30,157 | 48,476 |
 | - Cost |
|
|
157,429 | 157,523 | 157,523 | 158,070 | 173,938 |
 | - Accumulated depreciation |
|
|
-123,517 | -124,855 | -126,384 | -127,913 | -125,462 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
549 | 540 | 530 | 521 | 788 |
 | - Cost |
|
|
953 | 953 | 953 | 953 | 1,223 |
 | - Accumulated depreciation |
|
|
-404 | -414 | -423 | -432 | -436 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
20 | 50 | 185 | 309 | 367 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
20 | 50 | 185 | 309 | 367 |
 | 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 |
|
|
2,927 | 2,722 | 2,271 | 3,203 | 7,246 |
 | 1. Long-term prepaid expenses |
|
|
2,927 | 2,722 | 2,271 | 3,203 | 7,246 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
71,910 | 65,991 | 89,987 | 102,901 | 111,033 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
37,509 | 30,715 | 51,291 | 62,430 | 69,280 |
 | I. Current liabilities |
|
|
30,900 | 24,676 | 45,708 | 56,706 | 63,486 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
318 | 1,015 | 1,153 | 836 | 518 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,579 | 9,117 | 12,286 | 11,246 | 25,855 |
 | 4. Advances from customers |
|
|
7,928 | 2,775 | 2,460 | 2,403 | 2,833 |
 | 5. Taxes and other payables to the State Budget |
|
|
538 | 700 | 2,478 | 2,821 | 1,364 |
 | 6. Payables to employees |
|
|
3,604 | 2,114 | 7,984 | 12,721 | 11,727 |
 | 7. Short-term accrued expenses |
|
|
53 | 663 | 2,391 | 8,707 | 182 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
4,936 | 4,581 | 3,308 | 3,905 | 2,753 |
 | 11. Other short-term payables |
|
|
3,694 | 3,504 | 13,648 | 14,069 | 14,403 |
 | 12. Provision for short term payables |
|
|
| | | | 3,736 |
 | 13. Bonus and welfare fund |
|
|
251 | 206 | | | 115 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,608 | 6,038 | 5,583 | 5,723 | 5,793 |
 | 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 |
|
|
3,640 | 3,640 | 3,640 | 3,640 | 3,640 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,968 | 2,398 | 1,943 | 2,083 | 2,153 |
 | 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 |
|
|
34,401 | 35,276 | 38,696 | 40,471 | 41,754 |
 | I. ShareHolder's equity |
|
|
34,401 | 35,276 | 38,696 | 40,471 | 41,754 |
 | 1. Owner's investment capital |
|
|
42,677 | 42,677 | 42,677 | 42,677 | 42,677 |
 | 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 |
|
|
803 | 803 | 803 | 803 | 803 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-9,079 | -8,204 | -4,784 | -3,009 | -1,726 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-12,931 | -9,074 | -9,074 | -9,074 | -9,074 |
 | - Profit after tax undistributed this period |
|
|
3,852 | 870 | 4,289 | 6,065 | 7,348 |
 | 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 |
|
|
71,910 | 65,991 | 89,987 | 102,901 | 111,033 |
There is no report.
|
|