|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
173,004 | 214,659 | 221,871 | 221,598 | 191,170 |
 | I. Cash and cash equivalents |
|
|
47,476 | 102,966 | 77,907 | 76,685 | 69,885 |
 | 1. Cash |
|
|
17,476 | 72,966 | 57,907 | 66,685 | 49,885 |
 | 2. Cash equivalents |
|
|
30,000 | 30,000 | 20,000 | 10,000 | 20,000 |
 | II. Short-term financial investments |
|
|
745 | 745 | 743 | 738 | 743 |
 | 1. Trading securities |
|
|
851 | 851 | 851 | 851 | 851 |
 | 2. Provision for diminution in value of trading securities |
|
|
-106 | -106 | -109 | -113 | -108 |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
77,787 | 82,886 | 85,657 | 100,012 | 95,388 |
 | 1. Short-term receivables of customers |
|
|
49,216 | 51,994 | 52,969 | 63,900 | 60,899 |
 | 2. Prepayments to suppliers |
|
|
498 | 484 | 458 | 350 | 642 |
 | 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 |
|
|
29,804 | 32,139 | 34,647 | 37,719 | 36,571 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,731 | -1,731 | -2,417 | -1,958 | -2,725 |
 | IV. Inventories |
|
|
46,477 | 26,638 | 55,197 | 42,793 | 23,685 |
 | 1. Inventories |
|
|
46,477 | 26,638 | 55,197 | 42,793 | 24,454 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | -769 |
 | V. Other current assets |
|
|
519 | 1,423 | 2,368 | 1,371 | 1,469 |
 | 1. Short-term prepaid expenses |
|
|
519 | 1,423 | 829 | 1,358 | 648 |
 | 2. Deductible VAT |
|
|
| | 1,539 | 13 | 821 |
 | 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 |
|
|
164,191 | 160,956 | 157,517 | 167,723 | 188,904 |
 | 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 |
|
|
116,138 | 114,093 | 112,088 | 110,128 | 108,553 |
 | 1. Tangible fixed assets |
|
|
39,973 | 38,396 | 36,859 | 35,367 | 34,260 |
 | - Cost |
|
|
150,590 | 150,590 | 150,590 | 149,610 | 149,975 |
 | - Accumulated depreciation |
|
|
-110,618 | -112,194 | -113,731 | -114,243 | -115,715 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
76,165 | 75,697 | 75,229 | 74,761 | 74,293 |
 | - Cost |
|
|
102,373 | 102,373 | 102,373 | 102,373 | 102,373 |
 | - Accumulated depreciation |
|
|
-26,208 | -26,676 | -27,144 | -27,612 | -28,080 |
 | III. Real Estate Investments |
|
|
5,023 | 4,901 | 4,780 | 4,658 | 4,537 |
 | - Cost |
|
|
12,203 | 12,203 | 12,203 | 12,203 | 12,203 |
 | - Accumulated depreciation |
|
|
-7,181 | -7,302 | -7,424 | -7,545 | -7,667 |
 | IV. Long-term assets in progress |
|
|
19 | 154 | 533 | 5,733 | 29,578 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
19 | 154 | 533 | 5,733 | 29,578 |
 | IV. Long-term financial investments |
|
|
4,780 | 4,780 | 4,279 | 4,261 | 4,259 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
8,923 | 8,923 | 8,923 | 8,923 | 8,923 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-4,143 | -4,143 | -4,644 | -4,662 | -4,664 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
38,232 | 37,028 | 35,838 | 42,942 | 41,978 |
 | 1. Long-term prepaid expenses |
|
|
37,884 | 36,689 | 35,508 | 42,622 | 41,667 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
348 | 339 | 330 | 320 | 311 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
337,194 | 375,614 | 379,388 | 389,321 | 380,074 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
143,284 | 182,914 | 190,798 | 197,823 | 185,763 |
 | I. Current liabilities |
|
|
129,270 | 169,650 | 178,285 | 186,061 | 174,751 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
84,263 | 122,591 | 119,483 | 125,885 | 115,080 |
 | 4. Advances from customers |
|
|
522 | 675 | 881 | 633 | 540 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,816 | 1,965 | 1,004 | 1,011 | 1,632 |
 | 6. Payables to employees |
|
|
15,364 | 14,937 | 13,759 | 18,653 | 19,850 |
 | 7. Short-term accrued expenses |
|
|
1,006 | 2,400 | | 1,700 | 225 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 482 | | 498 | |
 | 11. Other short-term payables |
|
|
25,153 | 23,652 | 40,905 | 35,431 | 36,935 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,146 | 2,948 | 2,252 | 2,250 | 490 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
14,015 | 13,264 | 12,513 | 11,762 | 11,012 |
 | 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 |
|
|
14,015 | 13,264 | 12,513 | 11,762 | 11,012 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
193,910 | 192,701 | 188,590 | 191,498 | 194,311 |
 | I. ShareHolder's equity |
|
|
193,910 | 192,701 | 188,590 | 191,498 | 194,311 |
 | 1. Owner's investment capital |
|
|
124,000 | 124,000 | 124,000 | 124,000 | 124,000 |
 | 2. Share capital surplus |
|
|
27,458 | 27,458 | 27,458 | 27,458 | 27,458 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
31,165 | 31,967 | | 31,967 | |
 | 8. Investment and development funds |
|
|
| | 31,967 | | 31,967 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
11,287 | 9,276 | 5,165 | 8,073 | 10,887 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,263 | 7,277 | 1,077 | 1,077 | 1,077 |
 | - Profit after tax undistributed this period |
|
|
10,024 | 1,998 | 4,088 | 6,996 | 9,809 |
 | 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 |
|
|
337,194 | 375,614 | 379,388 | 389,321 | 380,074 |
There is no report.
|
|