|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
86,703 | 68,754 | 75,783 | 77,700 | 94,638 |
 | I. Cash and cash equivalents |
|
|
25,269 | 25,195 | 24,349 | 22,229 | 33,813 |
 | 1. Cash |
|
|
10,136 | 3,394 | 4,702 | 7,535 | 9,220 |
 | 2. Cash equivalents |
|
|
15,134 | 21,801 | 19,647 | 14,694 | 24,594 |
 | II. Short-term financial investments |
|
|
3,236 | 3,236 | 3,313 | 3,313 | 6,892 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,236 | 3,236 | 3,313 | 3,313 | 6,892 |
 | III. Short-term receivables |
|
|
46,739 | 25,716 | 30,333 | 40,365 | 43,885 |
 | 1. Short-term receivables of customers |
|
|
46,390 | 23,097 | 26,372 | 35,813 | 42,048 |
 | 2. Prepayments to suppliers |
|
|
1,240 | 2,464 | 3,377 | 4,118 | 1,346 |
 | 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 |
|
|
1,597 | 2,493 | 2,483 | 2,332 | 3,410 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,487 | -2,337 | -1,898 | -1,898 | -2,920 |
 | IV. Inventories |
|
|
8,320 | 13,106 | 15,920 | 10,514 | 7,752 |
 | 1. Inventories |
|
|
8,320 | 13,106 | 15,920 | 10,514 | 7,752 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,138 | 1,500 | 1,867 | 1,278 | 2,297 |
 | 1. Short-term prepaid expenses |
|
|
3,138 | 1,306 | 1,867 | 1,138 | 2,297 |
 | 2. Deductible VAT |
|
|
| 194 | | 140 | |
 | 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 |
|
|
14,407 | 13,412 | 14,017 | 15,078 | 20,561 |
 | I. Long-term receivables |
|
|
589 | 589 | 589 | 542 | 519 |
 | 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 |
|
|
589 | 589 | 589 | 542 | 519 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,131 | 3,756 | 3,586 | 3,271 | 2,844 |
 | 1. Tangible fixed assets |
|
|
4,131 | 3,756 | 3,586 | 3,271 | 2,844 |
 | - Cost |
|
|
18,981 | 19,012 | 19,252 | 19,368 | 18,850 |
 | - Accumulated depreciation |
|
|
-14,849 | -15,256 | -15,665 | -16,097 | -16,006 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
1,654 | 1,654 | 1,654 | 1,654 | 1,574 |
 | - Accumulated depreciation |
|
|
-1,654 | -1,654 | -1,654 | -1,654 | -1,574 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
3,360 | 3,649 | 4,168 | 7,849 | 14,001 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,360 | 3,649 | 4,168 | 7,849 | 14,001 |
 | 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 |
|
|
6,327 | 5,418 | 5,673 | 3,415 | 3,198 |
 | 1. Long-term prepaid expenses |
|
|
6,327 | 5,418 | 5,673 | 3,415 | 3,198 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
101,111 | 82,166 | 89,799 | 92,778 | 115,199 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
28,413 | 19,721 | 27,195 | 26,131 | 41,474 |
 | I. Current liabilities |
|
|
28,293 | 19,601 | 27,075 | 26,011 | 41,354 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
16,626 | 6,942 | 10,047 | 10,452 | 25,585 |
 | 4. Advances from customers |
|
|
568 | 2,197 | 1,847 | 4,945 | 1,598 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,901 | 149 | 879 | 1,631 | 3,042 |
 | 6. Payables to employees |
|
|
5,074 | 284 | 865 | 3,565 | 6,467 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
662 | 489 | 307 | 215 | 123 |
 | 11. Other short-term payables |
|
|
573 | 3,655 | 7,732 | 872 | 1,010 |
 | 12. Provision for short term payables |
|
|
186 | 173 | 173 | 173 | 177 |
 | 13. Bonus and welfare fund |
|
|
1,704 | 5,711 | 5,226 | 4,159 | 3,353 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
120 | 120 | 120 | 120 | 120 |
 | 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 |
|
|
120 | 120 | 120 | 120 | 120 |
 | 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 |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
72,698 | 62,445 | 62,604 | 66,647 | 73,725 |
 | I. ShareHolder's equity |
|
|
72,698 | 62,445 | 62,604 | 66,647 | 73,725 |
 | 1. Owner's investment capital |
|
|
39,000 | 39,000 | 39,000 | 39,000 | 39,000 |
 | 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 |
|
|
17,498 | 18,967 | 18,897 | 18,897 | 18,897 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
16,200 | 4,478 | 4,707 | 8,750 | 15,828 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,241 | 6,561 | 2,294 | 2,294 | 2,294 |
 | - Profit after tax undistributed this period |
|
|
13,959 | -2,084 | 2,413 | 6,456 | 13,534 |
 | 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 |
|
|
101,111 | 82,166 | 89,799 | 92,778 | 115,199 |
There is no report.
|
|