|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
38,485 | 39,904 | 65,361 | 55,682 | 28,891 |
 | I. Cash and cash equivalents |
|
|
14,281 | 4,413 | 2,347 | 6,571 | 15,623 |
 | 1. Cash |
|
|
14,281 | 4,413 | 2,347 | 6,571 | 15,623 |
 | 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 |
|
|
17,299 | 16,415 | 39,137 | 35,241 | 10,717 |
 | 1. Short-term receivables of customers |
|
|
7,789 | 2,389 | 26,838 | 26,309 | 4,397 |
 | 2. Prepayments to suppliers |
|
|
8,429 | 9,896 | 8,892 | 8,308 | 6,321 |
 | 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 |
|
|
2,476 | 5,526 | 4,866 | 2,083 | 2,711 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,396 | -1,396 | -1,459 | -1,459 | -2,712 |
 | IV. Inventories |
|
|
6,716 | 19,077 | 23,602 | 13,744 | 2,400 |
 | 1. Inventories |
|
|
8,454 | 20,815 | 25,340 | 15,481 | 5,266 |
 | 2. Provision for decline in value of inventories |
|
|
-1,738 | -1,738 | -1,738 | -1,738 | -2,866 |
 | V. Other current assets |
|
|
189 | -2 | 275 | 126 | 150 |
 | 1. Short-term prepaid expenses |
|
|
189 | | 275 | 126 | 150 |
 | 2. Deductible VAT |
|
|
| -2 | | | |
 | 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 |
|
|
73,289 | 74,430 | 77,262 | 81,268 | 86,914 |
 | I. Long-term receivables |
|
|
| | 52 | 52 | |
 | 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 |
|
|
| | 52 | 52 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
61,003 | 60,120 | 62,631 | 65,814 | 78,533 |
 | 1. Tangible fixed assets |
|
|
55,546 | 54,663 | 57,174 | 60,357 | 73,076 |
 | - Cost |
|
|
82,237 | 82,237 | 85,684 | 89,933 | 104,079 |
 | - Accumulated depreciation |
|
|
-26,692 | -27,575 | -28,510 | -29,575 | -31,003 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
5,457 | 5,457 | 5,457 | 5,457 | 5,457 |
 | - Cost |
|
|
5,582 | 5,582 | 5,582 | 5,582 | 5,582 |
 | - Accumulated depreciation |
|
|
-125 | -125 | -125 | -125 | -125 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
8,471 | 10,552 | 11,355 | 11,325 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
8,471 | 10,552 | 11,355 | 11,325 | |
 | 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 |
|
|
3,815 | 3,759 | 3,224 | 4,077 | 8,381 |
 | 1. Long-term prepaid expenses |
|
|
3,815 | 3,759 | 3,224 | 4,077 | 8,381 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
111,774 | 114,335 | 142,623 | 136,950 | 115,805 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
62,066 | 59,463 | 92,732 | 90,067 | 61,595 |
 | I. Current liabilities |
|
|
59,770 | 53,687 | 88,439 | 86,314 | 53,199 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
33,102 | 31,940 | 28,269 | 34,816 | 22,773 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,569 | 12,322 | 47,069 | 36,900 | 8,175 |
 | 4. Advances from customers |
|
|
4,494 | 2,028 | 1,338 | 2,469 | 6,280 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,270 | 575 | 962 | 192 | 1,383 |
 | 6. Payables to employees |
|
|
7,557 | 1,777 | 4,497 | 5,861 | 9,177 |
 | 7. Short-term accrued expenses |
|
|
2,104 | 2,375 | 2,161 | 1,261 | 1,282 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 83 |
 | 11. Other short-term payables |
|
|
3,278 | 2,599 | 3,412 | 4,143 | 3,463 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
396 | 71 | 731 | 673 | 584 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,296 | 5,776 | 4,294 | 3,752 | 8,396 |
 | 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 |
|
|
2,296 | 5,776 | 4,294 | 3,752 | 8,396 |
 | 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 |
|
|
49,708 | 54,872 | 49,891 | 46,884 | 54,210 |
 | I. ShareHolder's equity |
|
|
49,708 | 54,872 | 49,891 | 46,884 | 54,210 |
 | 1. Owner's investment capital |
|
|
32,400 | 32,400 | 32,400 | 32,400 | 32,400 |
 | 2. Share capital surplus |
|
|
-105 | -105 | -105 | -105 | -105 |
 | 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 |
|
|
5,800 | 5,800 | 7,316 | 7,316 | 7,316 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
11,613 | 16,776 | 10,280 | 7,273 | 14,599 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,508 | 11,613 | 2,612 | 10,280 | 2,612 |
 | - Profit after tax undistributed this period |
|
|
10,106 | 5,163 | 7,668 | -3,007 | 11,987 |
 | 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 |
|
|
111,774 | 114,335 | 142,623 | 136,950 | 115,805 |
There is no report.
|
|