|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
171,724 | 205,499 | 137,402 | 157,163 | 110,490 |
 | I. Cash and cash equivalents |
|
|
4,284 | 5,383 | 4,693 | 4,164 | 10,118 |
 | 1. Cash |
|
|
4,284 | 5,383 | 4,693 | 4,164 | 10,118 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
89,100 | 94,066 | 88,527 | 83,281 | 68,119 |
 | 1. Short-term receivables of customers |
|
|
88,850 | 92,912 | 88,000 | 80,987 | 65,033 |
 | 2. Prepayments to suppliers |
|
|
1,003 | 882 | 667 | 1,763 | 298 |
 | 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 |
|
|
511 | 1,470 | 1,029 | 1,117 | 3,592 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,264 | -1,197 | -1,169 | -586 | -804 |
 | IV. Inventories |
|
|
78,054 | 104,922 | 42,634 | 68,361 | 28,961 |
 | 1. Inventories |
|
|
78,054 | 104,922 | 42,634 | 68,361 | 28,961 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
286 | 1,128 | 1,549 | 1,357 | 3,292 |
 | 1. Short-term prepaid expenses |
|
|
177 | 575 | 1,034 | 1,055 | 2,580 |
 | 2. Deductible VAT |
|
|
109 | 120 | 151 | 40 | 14 |
 | 3. Taxes and the State Receivables |
|
|
| 433 | 363 | 261 | 698 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
180,597 | 176,055 | 181,245 | 179,983 | 192,459 |
 | 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 |
|
|
130,820 | 128,621 | 125,289 | 123,314 | 130,840 |
 | 1. Tangible fixed assets |
|
|
103,551 | 101,640 | 98,597 | 96,910 | 104,723 |
 | - Cost |
|
|
194,986 | 196,228 | 196,786 | 198,547 | 208,934 |
 | - Accumulated depreciation |
|
|
-91,435 | -94,588 | -98,190 | -101,636 | -104,211 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
27,269 | 26,981 | 26,693 | 26,404 | 26,117 |
 | - Cost |
|
|
33,226 | 33,226 | 33,226 | 33,226 | 33,226 |
 | - Accumulated depreciation |
|
|
-5,957 | -6,246 | -6,534 | -6,822 | -7,109 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
3,360 | 3,364 | 4,951 | 7,223 | 6,689 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,360 | 3,364 | 4,951 | 7,223 | 6,689 |
 | IV. Long-term financial investments |
|
|
9,360 | 9,360 | 9,360 | 9,360 | 9,360 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
9,360 | 9,360 | 9,360 | 9,360 | 9,360 |
 | 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 |
|
|
37,057 | 34,709 | 41,645 | 40,085 | 45,570 |
 | 1. Long-term prepaid expenses |
|
|
34,271 | 32,129 | 39,935 | 38,729 | 44,504 |
 | 2. Deferred income tax assets |
|
|
2,786 | 2,581 | 1,710 | 1,356 | 1,066 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
352,321 | 381,554 | 318,647 | 337,146 | 302,949 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
194,325 | 222,940 | 168,061 | 185,022 | 153,039 |
 | I. Current liabilities |
|
|
160,501 | 189,116 | 134,236 | 151,197 | 116,318 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,866 | 5,113 | 3,380 | 1,658 | 9,906 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
102,999 | 127,885 | 70,565 | 87,558 | 43,758 |
 | 4. Advances from customers |
|
|
6,238 | 4,180 | 3,717 | 3,825 | 9,862 |
 | 5. Taxes and other payables to the State Budget |
|
|
30,485 | 37,164 | 34,522 | 35,813 | 37,156 |
 | 6. Payables to employees |
|
|
9,169 | 6,601 | 7,191 | 9,954 | 11,370 |
 | 7. Short-term accrued expenses |
|
|
1,815 | 5,675 | 5,620 | 7,487 | 729 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
116 | 81 | 46 | 12 | |
 | 11. Other short-term payables |
|
|
994 | 1,211 | 5,600 | 1,338 | 1,251 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,819 | 1,206 | 3,596 | 3,552 | 2,285 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
33,825 | 33,825 | 33,825 | 33,825 | 36,721 |
 | 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 |
|
|
33,825 | 33,825 | 33,825 | 33,825 | 36,721 |
 | 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 |
|
|
157,996 | 158,614 | 150,586 | 152,124 | 149,910 |
 | I. ShareHolder's equity |
|
|
157,996 | 158,614 | 150,586 | 152,124 | 149,910 |
 | 1. Owner's investment capital |
|
|
93,440 | 93,440 | 93,440 | 93,440 | 93,440 |
 | 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 |
|
|
46,836 | 46,836 | 48,562 | 48,562 | 48,562 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
17,720 | 18,338 | 8,585 | 10,123 | 7,909 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,216 | 17,720 | 6,578 | 6,578 | 6,578 |
 | - Profit after tax undistributed this period |
|
|
11,504 | 618 | 2,007 | 3,545 | 1,331 |
 | 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 |
|
|
352,321 | 381,554 | 318,647 | 337,146 | 302,949 |
There is no report.
|
|