|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
337,194 | 316,522 | 311,178 | 335,093 | 393,746 |
 | I. Cash and cash equivalents |
|
|
8,747 | 5,366 | 20,007 | 32,469 | 18,605 |
 | 1. Cash |
|
|
8,747 | 5,366 | 20,007 | 32,469 | 18,605 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
2,000 | 5,000 | 7,000 | 7,094 | 2,094 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,000 | 5,000 | 7,000 | 7,094 | 2,094 |
 | III. Short-term receivables |
|
|
189,722 | 160,529 | 148,783 | 169,514 | 233,950 |
 | 1. Short-term receivables of customers |
|
|
157,141 | 143,235 | 124,468 | 142,408 | 206,379 |
 | 2. Prepayments to suppliers |
|
|
31,124 | 17,350 | 20,526 | 24,426 | 22,073 |
 | 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 |
|
|
3,774 | 2,262 | 6,107 | 4,997 | 7,816 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,318 | -2,318 | -2,318 | -2,318 | -2,318 |
 | IV. Inventories |
|
|
101,553 | 104,707 | 108,363 | 97,623 | 104,047 |
 | 1. Inventories |
|
|
101,553 | 104,707 | 108,363 | 97,623 | 104,047 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
35,171 | 40,920 | 27,025 | 28,393 | 35,051 |
 | 1. Short-term prepaid expenses |
|
|
3,785 | 4,101 | 4,346 | 3,827 | 3,524 |
 | 2. Deductible VAT |
|
|
31,315 | 35,412 | 21,833 | 24,480 | 31,457 |
 | 3. Taxes and the State Receivables |
|
|
71 | 1,407 | 847 | 86 | 70 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
301,496 | 307,179 | 311,349 | 319,627 | 318,863 |
 | I. Long-term receivables |
|
|
238 | 238 | 228 | 228 | 228 |
 | 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 |
|
|
238 | 238 | 228 | 228 | 228 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
292,625 | 298,550 | 302,368 | 300,301 | 292,431 |
 | 1. Tangible fixed assets |
|
|
234,201 | 240,980 | 244,434 | 243,650 | 199,811 |
 | - Cost |
|
|
344,631 | 357,983 | 368,541 | 374,949 | 317,553 |
 | - Accumulated depreciation |
|
|
-110,430 | -117,003 | -124,107 | -131,299 | -117,741 |
 | 2. Fixed assets of financial leasing |
|
|
58,424 | 57,201 | 57,583 | 56,319 | 92,324 |
 | - Cost |
|
|
66,836 | 66,836 | 68,455 | 68,455 | 109,028 |
 | - Accumulated depreciation |
|
|
-8,412 | -9,635 | -10,872 | -12,137 | -16,705 |
 | 3. Intangible fixed assets |
|
|
| 370 | 351 | 333 | 296 |
 | - Cost |
|
|
70 | 440 | 440 | 440 | 440 |
 | - Accumulated depreciation |
|
|
-70 | -71 | -89 | -108 | -145 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 10,589 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 10,589 | |
 | IV. Long-term financial investments |
|
|
| | | | 12,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | 12,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
8,633 | 8,390 | 8,753 | 8,509 | 14,204 |
 | 1. Long-term prepaid expenses |
|
|
8,633 | 8,390 | 8,753 | 8,509 | 14,204 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
638,690 | 623,701 | 622,527 | 654,720 | 712,609 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
454,170 | 436,345 | 433,113 | 455,989 | 497,977 |
 | I. Current liabilities |
|
|
336,787 | 313,561 | 310,943 | 334,213 | 378,581 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
263,172 | 239,771 | 258,539 | 238,799 | 259,801 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
56,496 | 60,887 | 46,434 | 87,198 | 102,657 |
 | 4. Advances from customers |
|
|
1,493 | 1,044 | 1,372 | 1,046 | 2,213 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,870 | 73 | | 1,689 | 5,798 |
 | 6. Payables to employees |
|
|
3,548 | 2,709 | 2,668 | 3,846 | 2,605 |
 | 7. Short-term accrued expenses |
|
|
7,895 | 8,341 | 1,777 | 1,404 | 5,434 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
313 | 736 | 153 | 232 | 74 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
117,383 | 122,784 | 122,170 | 121,775 | 119,396 |
 | 1. Long-term payables to sellers |
|
|
12,915 | 23,023 | 27,557 | 24,457 | 24,457 |
 | 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 |
|
|
104,468 | 99,761 | 94,613 | 97,318 | 94,939 |
 | 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 |
|
|
184,520 | 187,356 | 189,414 | 198,731 | 214,632 |
 | I. ShareHolder's equity |
|
|
184,520 | 187,356 | 189,414 | 198,731 | 214,632 |
 | 1. Owner's investment capital |
|
|
142,999 | 142,999 | 142,999 | 142,999 | 178,746 |
 | 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 |
|
|
8,416 | 8,416 | 8,416 | 8,416 | 8,416 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
33,105 | 35,940 | 37,999 | 47,316 | 27,469 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
22,488 | 22,488 | 35,820 | 35,820 | 72 |
 | - Profit after tax undistributed this period |
|
|
10,617 | 13,453 | 2,179 | 11,496 | 27,397 |
 | 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 |
|
|
638,690 | 623,701 | 622,527 | 654,720 | 712,609 |
There is no report.
|
|