|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
68,863 | 55,511 | 69,594 | 62,987 | 61,263 |
 | I. Cash and cash equivalents |
|
|
12,158 | 12,197 | 20,607 | 4,527 | 7,147 |
 | 1. Cash |
|
|
3,058 | 3,847 | 20,607 | 4,527 | 7,147 |
 | 2. Cash equivalents |
|
|
9,100 | 8,350 | | | |
 | II. Short-term financial investments |
|
|
| | 8,000 | 8,000 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 8,000 | 8,000 | |
 | III. Short-term receivables |
|
|
39,036 | 24,251 | 22,218 | 31,312 | 39,158 |
 | 1. Short-term receivables of customers |
|
|
95,567 | 79,075 | 79,896 | 84,768 | 94,893 |
 | 2. Prepayments to suppliers |
|
|
2,175 | 2,286 | 1,854 | 4,122 | 2,167 |
 | 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 |
|
|
12,748 | 13,844 | 11,892 | 12,540 | 10,843 |
 | 7. Provision for doubtful short-term receivables |
|
|
-71,454 | -70,954 | -71,424 | -70,118 | -68,746 |
 | IV. Inventories |
|
|
15,428 | 16,503 | 15,690 | 16,983 | 13,816 |
 | 1. Inventories |
|
|
15,428 | 16,503 | 15,690 | 16,983 | 14,522 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | -706 |
 | V. Other current assets |
|
|
2,241 | 2,561 | 3,079 | 2,165 | 1,143 |
 | 1. Short-term prepaid expenses |
|
|
1,810 | 2,172 | 2,925 | 2,161 | 1,143 |
 | 2. Deductible VAT |
|
|
431 | 379 | 154 | 4 | |
 | 3. Taxes and the State Receivables |
|
|
| 10 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
152,678 | 144,864 | 138,929 | 133,308 | 129,378 |
 | I. Long-term receivables |
|
|
3,522 | 2,404 | 2,287 | 2,287 | 2,125 |
 | 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 |
|
|
3,522 | 2,404 | 2,287 | 2,287 | 2,125 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
120,746 | 115,733 | 110,795 | 106,254 | 101,666 |
 | 1. Tangible fixed assets |
|
|
45,234 | 42,184 | 95,873 | 91,998 | 88,075 |
 | - Cost |
|
|
486,091 | 486,091 | 564,027 | 564,387 | 564,387 |
 | - Accumulated depreciation |
|
|
-440,857 | -443,907 | -468,153 | -472,389 | -476,312 |
 | 2. Fixed assets of financial leasing |
|
|
74,445 | 72,585 | 14,061 | 13,498 | 12,936 |
 | - Cost |
|
|
94,545 | 94,545 | 16,685 | 16,685 | 16,685 |
 | - Accumulated depreciation |
|
|
-20,100 | -21,960 | -2,625 | -3,187 | -3,750 |
 | 3. Intangible fixed assets |
|
|
1,067 | 964 | 861 | 758 | 655 |
 | - Cost |
|
|
3,767 | 3,767 | 3,767 | 3,767 | 3,767 |
 | - Accumulated depreciation |
|
|
-2,700 | -2,803 | -2,906 | -3,009 | -3,112 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
9,202 | 9,202 | 9,202 | 9,202 | 9,175 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | 9,202 | |
 | 2. Costs of construction in progress |
|
|
9,202 | 9,202 | 9,202 | | 9,175 |
 | IV. Long-term financial investments |
|
|
816 | 816 | 816 | 816 | 816 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
816 | 816 | 816 | 816 | 816 |
 | 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 |
|
|
18,392 | 16,709 | 15,829 | 14,750 | 15,596 |
 | 1. Long-term prepaid expenses |
|
|
18,392 | 16,709 | 15,829 | 14,750 | 15,596 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
221,541 | 200,375 | 208,523 | 196,295 | 190,641 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
136,397 | 128,573 | 141,675 | 140,276 | 140,982 |
 | I. Current liabilities |
|
|
109,860 | 102,036 | 120,216 | 118,576 | 124,200 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
64,014 | 62,981 | 65,544 | 61,884 | 73,298 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
30,847 | 24,294 | 37,451 | 30,420 | 31,054 |
 | 4. Advances from customers |
|
|
1,591 | 2,051 | 1,432 | 1,432 | 2,705 |
 | 5. Taxes and other payables to the State Budget |
|
|
171 | 384 | 1,031 | 1,441 | 366 |
 | 6. Payables to employees |
|
|
4,018 | 2,217 | 2,436 | 2,629 | 4,492 |
 | 7. Short-term accrued expenses |
|
|
3,385 | 2,634 | 4,635 | 3,595 | 2,320 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
364 | 909 | 476 | 9,411 | 2,716 |
 | 11. Other short-term payables |
|
|
5,165 | 6,262 | 6,940 | 7,500 | 6,996 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
305 | 305 | 270 | 265 | 254 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
26,537 | 26,537 | 21,460 | 21,700 | 16,782 |
 | 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 |
|
|
8,005 | 8,005 | 7,605 | 7,845 | 7,605 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
18,532 | 18,532 | 13,855 | 13,855 | 9,177 |
 | 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 |
|
|
85,144 | 71,802 | 66,847 | 56,020 | 49,659 |
 | I. ShareHolder's equity |
|
|
85,144 | 71,802 | 66,847 | 56,020 | 49,659 |
 | 1. Owner's investment capital |
|
|
209,723 | 209,723 | 209,723 | 209,723 | 209,723 |
 | 2. Share capital surplus |
|
|
15,257 | 15,257 | 15,257 | 15,257 | 15,257 |
 | 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 |
|
|
5,353 | 5,353 | 5,353 | 5,353 | 5,353 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-145,188 | -158,531 | -163,486 | -174,313 | -180,674 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-40,653 | -145,337 | -145,337 | -145,337 | -145,337 |
 | - Profit after tax undistributed this period |
|
|
-104,535 | -13,194 | -18,148 | -28,976 | -35,337 |
 | 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 |
|
|
221,541 | 200,375 | 208,523 | 196,295 | 190,641 |
There is no report.
|
|