|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
286,098 | 308,847 | 343,024 | 312,677 | 263,859 |
 | I. Cash and cash equivalents |
|
|
5,345 | 9,990 | 8,110 | 3,703 | 2,698 |
 | 1. Cash |
|
|
5,345 | 9,990 | 8,110 | 3,703 | 2,698 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
4,030 | 4,030 | 4,030 | 4,030 | 4,030 |
 | 1. Trading securities |
|
|
4,030 | 4,030 | 4,030 | 4,030 | 4,030 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
76,811 | 55,570 | 81,755 | 97,834 | 81,522 |
 | 1. Short-term receivables of customers |
|
|
96,026 | 73,188 | 100,923 | 116,665 | 101,082 |
 | 2. Prepayments to suppliers |
|
|
8,852 | 9,734 | 7,967 | 8,349 | 7,891 |
 | 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 |
|
|
6,059 | 6,787 | 7,030 | 6,985 | 6,734 |
 | 7. Provision for doubtful short-term receivables |
|
|
-34,126 | -34,139 | -34,165 | -34,166 | -34,185 |
 | IV. Inventories |
|
|
138,487 | 176,956 | 189,190 | 142,039 | 105,517 |
 | 1. Inventories |
|
|
142,460 | 180,929 | 192,939 | 145,788 | 109,293 |
 | 2. Provision for decline in value of inventories |
|
|
-3,973 | -3,973 | -3,749 | -3,749 | -3,776 |
 | V. Other current assets |
|
|
61,425 | 62,301 | 59,938 | 65,071 | 70,093 |
 | 1. Short-term prepaid expenses |
|
|
804 | 969 | 801 | 583 | 688 |
 | 2. Deductible VAT |
|
|
56,981 | 57,641 | 55,514 | 60,872 | 65,800 |
 | 3. Taxes and the State Receivables |
|
|
3,640 | 3,692 | 3,623 | 3,617 | 3,605 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
59,149 | 57,053 | 55,110 | 53,290 | 53,521 |
 | I. Long-term receivables |
|
|
5 | 5 | 5 | 5 | 5 |
 | 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 |
|
|
5 | 5 | 5 | 5 | 5 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
58,742 | 53,410 | 51,587 | 49,712 | 49,913 |
 | 1. Tangible fixed assets |
|
|
53,299 | 51,391 | 49,614 | 47,785 | 48,032 |
 | - Cost |
|
|
190,965 | 190,995 | 191,151 | 191,151 | 193,231 |
 | - Accumulated depreciation |
|
|
-137,665 | -139,604 | -141,536 | -143,365 | -145,199 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
5,442 | 2,019 | 1,973 | 1,927 | 1,881 |
 | - Cost |
|
|
9,269 | 4,256 | 4,256 | 4,256 | 4,256 |
 | - Accumulated depreciation |
|
|
-3,826 | -2,236 | -2,283 | -2,329 | -2,375 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
7,975 | 7,975 | 7,975 | 7,975 | 7,975 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-7,975 | -7,975 | -7,975 | -7,975 | -7,975 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
403 | 3,638 | 3,517 | 3,573 | 3,603 |
 | 1. Long-term prepaid expenses |
|
|
392 | 3,633 | 3,517 | 3,573 | 3,603 |
 | 2. Deferred income tax assets |
|
|
11 | 5 | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
345,247 | 365,900 | 398,134 | 365,967 | 317,380 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
233,025 | 256,738 | 285,531 | 253,868 | 207,296 |
 | I. Current liabilities |
|
|
230,399 | 254,112 | 282,905 | 251,242 | 204,670 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
203,965 | 242,841 | 269,183 | 242,878 | 191,007 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,410 | 6,396 | 6,450 | 5,407 | 7,562 |
 | 4. Advances from customers |
|
|
842 | 1,912 | 4,435 | 1,296 | 3,089 |
 | 5. Taxes and other payables to the State Budget |
|
|
138 | 125 | 123 | 129 | 127 |
 | 6. Payables to employees |
|
|
4,812 | 445 | 466 | 86 | 912 |
 | 7. Short-term accrued expenses |
|
|
1,926 | 1,165 | 1,029 | 271 | 836 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,300 | 1,222 | 1,212 | 1,169 | 1,130 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6 | 6 | 6 | 6 | 6 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,626 | 2,626 | 2,626 | 2,626 | 2,626 |
 | 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 |
|
|
2,626 | 2,626 | 2,626 | 2,626 | 2,626 |
 | 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 |
|
|
112,222 | 109,163 | 112,603 | 112,099 | 110,083 |
 | I. ShareHolder's equity |
|
|
112,222 | 109,163 | 112,603 | 112,099 | 110,083 |
 | 1. Owner's investment capital |
|
|
151,993 | 151,993 | 151,993 | 151,993 | 151,993 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-12,426 | -12,426 | -12,426 | -12,426 | -12,426 |
 | 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 |
|
|
-27,346 | -30,405 | -26,965 | -27,469 | -29,484 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-30,187 | -27,336 | -27,336 | -27,336 | -27,336 |
 | - Profit after tax undistributed this period |
|
|
2,842 | -3,069 | 371 | -133 | -2,148 |
 | 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 |
|
|
345,247 | 365,900 | 398,134 | 365,967 | 317,380 |
There is no report.
|
|