|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
96,599 | 147,373 | 149,122 | 136,411 | 83,648 |
 | I. Cash and cash equivalents |
|
|
3,868 | 7,395 | 7,129 | 5,448 | 3,846 |
 | 1. Cash |
|
|
3,868 | 7,395 | 7,129 | 5,448 | 3,846 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
90 | 90 | 128 | 144 | 142 |
 | 1. Trading securities |
|
|
144 | 144 | 144 | 144 | 144 |
 | 2. Provision for diminution in value of trading securities |
|
|
-54 | -54 | -16 | | -2 |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
36,056 | 30,999 | 11,691 | 36,848 | 43,530 |
 | 1. Short-term receivables of customers |
|
|
33,720 | 29,142 | 9,484 | 32,843 | 38,503 |
 | 2. Prepayments to suppliers |
|
|
242 | 176 | 240 | 2,071 | 3,907 |
 | 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 |
|
|
2,687 | 2,274 | 2,559 | 2,528 | 1,714 |
 | 7. Provision for doubtful short-term receivables |
|
|
-593 | -593 | -593 | -593 | -593 |
 | IV. Inventories |
|
|
55,159 | 103,243 | 122,494 | 89,056 | 34,534 |
 | 1. Inventories |
|
|
55,299 | 103,383 | 122,633 | 89,196 | 34,674 |
 | 2. Provision for decline in value of inventories |
|
|
-140 | -140 | -140 | -140 | -140 |
 | V. Other current assets |
|
|
1,426 | 5,646 | 7,680 | 4,914 | 1,596 |
 | 1. Short-term prepaid expenses |
|
|
259 | 190 | 196 | 155 | 203 |
 | 2. Deductible VAT |
|
|
655 | 4,944 | 6,973 | 4,247 | 881 |
 | 3. Taxes and the State Receivables |
|
|
512 | 512 | 512 | 512 | 512 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,334 | 22,627 | 25,096 | 24,077 | 24,747 |
 | 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 |
|
|
21,894 | 21,552 | 20,936 | 20,630 | 20,195 |
 | 1. Tangible fixed assets |
|
|
19,681 | 19,344 | 18,732 | 18,429 | 17,997 |
 | - Cost |
|
|
97,798 | 98,067 | 97,928 | 97,565 | 97,565 |
 | - Accumulated depreciation |
|
|
-78,117 | -78,722 | -79,196 | -79,136 | -79,569 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,213 | 2,208 | 2,204 | 2,201 | 2,198 |
 | - Cost |
|
|
2,425 | 2,425 | 2,425 | 2,425 | 2,425 |
 | - Accumulated depreciation |
|
|
-213 | -218 | -221 | -224 | -227 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 1,809 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 1,809 |
 | 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 |
|
|
440 | 1,075 | 4,159 | 3,447 | 2,743 |
 | 1. Long-term prepaid expenses |
|
|
440 | 1,075 | 4,159 | 3,447 | 2,743 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
118,933 | 170,000 | 174,217 | 160,488 | 108,395 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
54,774 | 106,945 | 112,168 | 99,887 | 53,719 |
 | I. Current liabilities |
|
|
54,774 | 106,945 | 112,168 | 99,887 | 53,719 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
28,708 | 53,707 | 68,060 | 61,803 | 37,478 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
14,906 | 32,692 | 29,592 | 25,256 | 9,107 |
 | 4. Advances from customers |
|
|
7,835 | 16,624 | 10,874 | 10,082 | 5,969 |
 | 5. Taxes and other payables to the State Budget |
|
|
| | | | 910 |
 | 6. Payables to employees |
|
|
1,027 | 1,722 | 1,395 | 1,028 | 252 |
 | 7. Short-term accrued expenses |
|
|
966 | 907 | 955 | 428 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4 | 2 | 2 | 2 | 2 |
 | 12. Provision for short term payables |
|
|
1,327 | 1,289 | 1,289 | 1,289 | |
 | 13. Bonus and welfare fund |
|
|
1 | 1 | 1 | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
64,159 | 63,055 | 62,050 | 60,601 | 54,676 |
 | I. ShareHolder's equity |
|
|
64,159 | 63,055 | 62,050 | 60,601 | 54,676 |
 | 1. Owner's investment capital |
|
|
55,010 | 55,010 | 55,010 | 55,010 | 55,010 |
 | 2. Share capital surplus |
|
|
10,128 | 10,128 | 10,128 | 10,128 | 10,128 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
19,402 | 19,402 | 19,402 | 19,402 | 19,402 |
 | 5. Treasury shares |
|
|
-6,168 | -6,168 | -6,168 | -6,168 | -6,168 |
 | 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 |
|
|
-14,212 | -15,317 | -16,322 | -17,771 | -23,696 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-18,762 | -14,212 | -14,212 | -14,212 | -14,212 |
 | - Profit after tax undistributed this period |
|
|
4,549 | -1,104 | -2,110 | -3,558 | -9,484 |
 | 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 |
|
|
118,933 | 170,000 | 174,217 | 160,488 | 108,395 |
There is no report.
|
|