Xây dựng Công nghiệp và Dân dụng Dầu khí
·UPCOM
·2026Q1
▼▼ Declining sharply
Margins remain under pressure
·
Net margin
39.46%, −36.46pp YoY
Price
800,000
Latest close
29 May 2026
P/E
400,000.00x
P/B
176.22x
EPS
2
BVPS
4,540
ROE
0.1%
ROA
0.0%
Profit Margin
0.4%
Asset Turnover
0.08x
Equity Mult.
2.26x
TTM · Applied to: EPS, ROE, ROA, Net Margin, Asset Turnover, Debt/Equity
What Is Changing
On a TTM 2026Q1 basis, PXI is holding revenue at an acceptable level, but margins are eroding visibly — profit is at an all-time high. More notably, profit relies heavily on non-core sources while operating cash flow is negative — these two factors together suggest earnings quality needs cautious evaluation.
TTM REVENUE
VND 24bn
+577.5%YoY
NET MARGIN
0.39%
−36.5ppYoY
TTM NET PROFIT
VND 0bn
−92.7%YoY
Non-core income / PBT
487.3%
Metric
2025
2024
2023
2022
2020
Revenue
14.5
4.6
30.4
7.6
8.3
Growth
+215%
-85%
+300%
-8%
—
Net Income
0.5
0.4
-19.3
-4.9
-50.0
Net Margin
3.47%
8.02%
-63.65%
-64.21%
-603.46%
Metric
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
Revenue
9.5
9.6
3.2
1.4
0.4
1.0
1.3
0.8
1.5
1.5
26.3
1.6
Growth
-0%
+198%
+135%
+259%
-62%
-23%
+64%
-47%
-1%
-94%
+1537%
—
Net Income
-0.8
1.8
-0.4
-0.6
-0.4
3.5
-0.8
-1.0
-1.3
-4.2
-4.6
-3.5
Net Margin
-8.10%
18.98%
-11.12%
-43.19%
-95.42%
344.59%
-64.80%
-122.83%
-85.76%
-276.37%
-17.35%
-219.67%
Drivers of PXI's profit
TTM·
|
Net profit attributable to parent declined vs last year, mainly due to weaker other profit. Supporting and offsetting drivers:
Administrative expenses
↓ 1.1bn
Financial income
↑ 0.2bn
Other profit
↓ 2.8bn
TTM·
|
Net profit attributable to parent declined vs prior quarter, mainly due to weaker other profit. Supporting and offsetting drivers:
Net margin fell to 0.39%, losing 36.5pp. The main pressure is Gross margin fell 11.9pp, outweighing the improvement in SG&A / Revenue fell 190.0pp (with lingering pressure from Other profit / Revenue fell 206.0pp and Net financial result / Revenue fell 43.1pp).
Margin is under pressure from multiple sides — temporary and structural components need to be separated to properly assess the risk.
Profitability trend
Net Margin
0.39%
−36.5pp
Gross Margin
1.98%
−11.9pp
SG&A / Revenue
27.53%
−190.0pp
Non-core / Revenue
30.07%
−249.1pp
TTM YoY · 2025Q1 -> 2026Q1
Watchpoints
Other income share remains high
Even though contribution decreased by 249.1pp, other income still accounts for 672.2% of PBT — earnings durability should be monitored in coming periods.
Is capital being used efficiently?
Evaluate capital, asset, and working-capital efficiency.
Balance Sheet
▲
Capital structure is relatively light for the real estate sector — liabilities at 1.13x equity, with a net cash position equivalent to 0.01x equity.
Development inventory ended the period at 156.9bn, about 53.8% of total assets — reflecting projects in progress awaiting handover.
Over the last 12 months, working capital released 6.2bn of cash, mainly thanks to lower receivables and lower inventories. Pressure from lower payables only partly offset that benefit.
Working Capital Drivers
TTM YoY · 2025Q1 -> 2026Q1
Receivables decreased
→ higher CFO:
+21.0bn
Inventories decreased
→ higher CFO:
+16.2bn
Payables decreased
→ lower CFO:
−31.0bn
Is financial risk significant?
Check leverage, liquidity, and cash-flow conversion.
Leverage & Liquidity
▲
Track net leverage, interest coverage, and the liquidity buffer on the balance sheet.
Debt maturity and the cash buffer remain the two key areas to monitor.
Leverage for residential developers should be read alongside project cycles, development inventory, and handover timing.
Leverage and liquidity trend
Net Debt / Equity
-0.01x
—
Interest Coverage
—
—
Cash / Debt
—
—
Short-term Debt / Total Debt
—
—
CFO / NI
-4.34x
+0.36x
TTM YoY · 2025Q1 -> 2026Q1
Cash Flow
●
Operating cash flow reached -1.3bn in 2025, against investing cash flow of 2.8bn.
Post-investment cash flow was positive +1.5bn. Financing cash flow was negative +0.2bn.
CFO / net income was -4.34x.
Track how much investment can be funded internally from operating cash flow.
For residential developers, FCF and CFO swing with project cycles — negative during investment phases and positive at handover — not representative of single-year efficiency.
Cash Conversion
TTM Cash Conversion · 2025Q1 -> 2026Q1
CFO TTM
0.4bn
+5.7bn
Cash Capex
—
—
FCF TTM
—
—
Investment Takeaway
The business is under real pressure, but the current picture has not turned broadly adverse. A notable area has clearly weakened, making the near-term outlook hard to call bright; even so, other parts of the business are still holding up, with margins remain under pressure remaining the main constraint, with net margin down 36.5 pp. The next watchpoint is the earnings mix, when non-core contribution is 184.9%. The main offsetting support comes from balance-sheet flexibility, with net cash/equity at about -0.01x.
Improvement: the balance sheet remains flexible, with a net cash position equivalent to 0.01x of equity.
Watchpoint: the earnings mix still needs monitoring, with net financial result still accounting for 184.9% of PBT and CFO / net income currently at -4.34x.
Key risk: profitability remains under pressure, with trailing-12M net margin at 39.46% after a 36.5pp decline versus the same period last year.
Statement Data
Item
2025
2024
2023
2022
2020
Revenue
14.5
4.6
30.4
7.6
8.3
Revenue Deductions
—
0.0
0.0
0.0
0.0
Net Revenue
14.5
4.6
30.4
7.6
8.3
Cost of Goods Sold
13.8
3.7
31.4
4.9
0.0
Gross Profit
0.7
0.9
-1.0
2.7
-22.9
Financial Income
2.0
1.6
2.6
1.1
1.9
Financial Expenses
0.0
0.0
0.1
0.0
-1.9
Interest Expense
—
0.0
0.0
0.0
-1.9
Share of Associates and Joint Ventures
—
0.0
0.0
0.0
0.0
Selling Expenses
—
0.0
0.0
0.0
0.0
General and Administrative Expenses
6.6
7.6
14.5
8.1
-24.6
Operating Profit
-4.0
-5.2
-12.9
-4.5
-47.7
Other Income
6.7
9.1
4.0
5.2
0.0
Other Expenses
1.3
2.2
10.4
5.6
0.0
Other Profit
5.4
6.9
-6.4
-0.4
-1.9
Profit Before Tax
1.5
1.7
-19.3
-4.9
-49.6
Current Income Tax Expense
1.0
1.4
0.0
0.0
-0.4
Deferred Income Tax Expense
—
0.0
0.0
0.0
0.0
Net Income
0.5
0.4
-19.3
-4.9
-50.0
Non-controlling Interest
—
0.0
0.0
0.0
0.0
Profit Attributable to Parent
0.5
0.4
-19.3
-4.9
-50.0
Earnings per Share
17.00
12.00
-645.00
-163.00
-1,666.29
Diluted EPS
16.78
12.33
-644.71
-162.56
-1,666.29
Item
2025
2024
2023
2022
2020
A. SHORT-TERM ASSETS (100=110+120+130+140+150)
277.2
300.5
313.8
324.1
434.0
I. Cash and cash equivalents
1.8
0.3
5.0
46.9
46.3
1. Cash
1.3
0.3
5.0
1.5
0.0
2. Cash equivalents
0.5
0.0
0.0
45.3
0.0
II. Short-term financial investments
45.3
45.3
45.3
0.0
0.0
1. Available for sale securities
—
0.0
0.0
0.0
0.0
2. Provision for diminution in value of available for sale securities (*)
—
0.0
0.0
0.0
0.0
3. Held to maturity investments
45.3
45.3
45.3
0.0
0.0
III. Short-term receivables
70.5
85.5
96.8
121.2
248.5
1. Short-term trade accounts receivable
109.4
125.7
135.4
173.8
0.0
2. Short-term prepayments to suppliers
2.1
2.1
2.2
2.2
0.0
3. Short-term inter-company receivables
—
0.0
0.0
0.0
0.0
4. Construction contract progress receipts due from customers
—
0.0
0.0
0.0
0.0
5. Short-term loan receivables
—
0.0
0.0
0.0
0.0
6. Other short-term receivables
29.9
29.3
31.0
11.2
0.0
7. Provision for short-term doubtful debts (*)
-70.9
-71.6
-71.9
-66.0
0.0
8. Assets awaiting resolution
—
0.0
0.0
0.0
0.0
IV. Inventories
156.9
167.0
164.7
156.1
139.2
1. Inventories
157.2
167.3
164.9
156.1
0.0
2. Provision for decline in value of inventories
-0.3
-0.3
-0.3
0.0
0.0
V. Other short-term assets
2.7
2.4
2.0
0.0
0.0
1. Short-term prepayments
—
0.0
0.0
0.0
0.0
2. Value added tax to be reclaimed
2.7
2.4
2.0
0.0
0.0
3. Taxes and other receivables from state authorities
—
0.0
0.0
0.0
0.0
4. Government bonds
—
0.0
0.0
0.0
0.0
5. Other short-term assets
—
0.0
0.0
0.0
0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)
14.7
14.9
16.0
32.3
38.2
I. Long-term receivables
12.9
12.9
12.9
12.9
0.0
1. Long-term trade receivables
—
0.0
0.0
0.0
0.0
2. Long-term prepayments to suppliers
—
0.0
0.0
0.0
0.0
3. Capital at inter-company
—
0.0
0.0
0.0
0.0
4. Long-term inter-company receivables
—
0.0
0.0
0.0
0.0
5. Long-term loan receivables
—
0.0
0.0
0.0
0.0
6. Other long-term receivables
12.9
12.9
12.9
12.9
0.0
7. Provision for long-term doubtful debts
—
0.0
0.0
0.0
0.0
II. Fixed assets
0.0
0.2
1.4
3.5
9.5
1. Tangible fixed assets
0.0
0.2
1.4
3.5
9.5
- Cost
49.8
56.2
64.0
62.8
0.0
- Accumulated depreciation
-49.8
-56.0
-62.6
-59.3
0.0
2. Financial leased fixed assets
—
0.0
0.0
0.0
0.0
- Cost
—
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
0.0
0.0
0.0
0.0
3. Intangible fixed assets
—
0.0
0.0
0.0
0.0
- Cost
—
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
0.0
0.0
0.0
0.0
III. Investment properties
—
0.0
0.0
0.0
0.0
- Cost
—
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
0.0
0.0
0.0
0.0
IV. Long-term assets in progress
—
0.0
0.0
14.1
14.1
1. Long-term production in progress
—
0.0
0.0
0.0
0.0
2. Construction in progress
—
0.0
0.0
14.1
0.0
V. Long-term financial investments
1.8
1.8
1.8
1.8
14.7
1. Investments in subsidiaries
—
0.0
0.0
0.0
0.0
2. Investments in associates, joint-ventures
—
0.0
0.0
0.0
0.0
3. Investments in other entities
2.9
2.9
2.9
2.9
0.0
4. Provision for diminution in value of long-term investments
-1.2
-1.2
-1.2
-1.2
0.0
5. Held to maturity investments
—
0.0
0.0
0.0
0.0
6. Other long-term investments
—
0.0
0.0
0.0
0.0
VI. Other long-term assets
—
0.0
0.0
0.0
0.0
1. Long-term prepayments
—
0.0
0.0
0.0
0.0
2. Deferred income tax assets
—
0.0
0.0
0.0
0.0
3. Long-term equipment, supplies, spare parts
—
0.0
0.0
0.0
0.0
4. Other long-term assets
—
0.0
0.0
0.0
0.0
5. Goodwill
—
0.0
0.0
0.0
0.0
VII. Goodwill (before 2015)
—
0.0
0.0
0.0
0.0
TOTAL ASSETS (280=100+200)
291.9
315.3
329.8
356.4
472.2
A. LIABILITIES (300=210+330)
155.0
178.9
193.7
173.1
251.2
I. Short -term liabilities
155.0
174.0
181.1
160.5
237.4
1. Short-term trade accounts payable
64.7
70.0
72.3
77.4
109.1
2. Short-term advances from customers
20.9
18.9
19.4
18.6
18.6
3. Taxes and other payables to state authorities
32.0
45.0
39.2
29.0
0.0
4. Payable to employees
0.2
0.0
0.3
0.7
0.0
5. Short-term acrrued expenses
22.0
21.9
23.4
1.0
0.0
6. Short-term inter-company payables
—
0.0
0.0
0.0
0.0
7. Construction contract progress payments due to suppliers
—
0.0
0.0
0.0
0.0
8. Short-term unearned revenue
—
0.0
0.0
0.0
0.0
9. Other short-term payables
15.1
18.2
26.3
33.2
0.0
10. Short-term borrowings and financial leases
—
0.0
0.2
0.5
10.8
11. Provision for short-term liabilities
—
0.0
0.0
0.0
0.0
12.. Bonus and welfare fund
0.0
0.0
0.0
0.0
0.0
13. Price stabilization fund
—
0.0
0.0
0.0
0.0
14. Government bonds
—
0.0
0.0
0.0
0.0
II. Long-term liabilities
—
4.9
12.6
12.6
13.8
1. Long-term trade payables
—
0.0
0.0
0.0
0.0
2. Long-term advances from customers
—
0.0
0.0
0.0
0.0
3. Long-term acrrued expenses
—
0.0
0.0
0.0
0.0
4. Inter-company payables on business capital
—
0.0
0.0
0.0
0.0
5. Long-term inter-company payables
—
0.0
0.0
0.0
0.0
6. Long-term unearned revenue
—
0.0
0.0
0.0
0.0
7. Other long-term liabilities
—
0.0
0.0
0.0
0.0
8. Long-term borrowings and financial leases
—
0.0
0.0
0.0
0.0
9. Convertible bonds
—
0.0
0.0
0.0
0.0
10. Preferred stock (Debts)
—
0.00
0.00
0.00
0.00
11. Deferred income tax liabilities
—
0.0
0.0
0.0
0.0
12. Provision for long-term liabilities
—
4.9
12.6
12.6
0.0
13. Fund for technology development
—
0.0
0.0
0.0
0.0
14. Provision for severance allowances
—
0.0
0.0
0.0
0.0
B. OWNER'S EQUITY (400=410+430)
137.0
136.5
136.1
183.3
221.1
I. Owner's equity
137.0
136.5
136.1
183.3
0.0
1. Owner's capital
300.0
300.0
300.0
300.0
221.1
- Common stock with voting right
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
- Preferred stock
—
0.00
0.00
0.00
0.00
2. Share premium
—
0.0
0.0
0.0
0.0
3. Convertible bond option
—
0.0
0.0
0.0
0.0
4. Other capital of owners
—
0.0
0.0
0.0
0.0
5. Treasury shares
—
0.00
0.00
0.00
0.00
6. Assets revaluation differences
—
0.0
0.0
0.0
0.0
7. Foreign exchange differences
—
0.0
0.0
0.0
0.0
8. Investment and development fund
14.5
14.5
14.5
14.5
0.0
9. Fund to support corporate restructuring
—
0.0
0.0
0.0
0.0
10. Other funds from owner's equity
—
0.0
0.0
0.0
0.0
11. Undistributed earnings after tax
-177.6
-178.1
-178.4
-131.2
-93.5
- Accumulated retained earning at the end of the previous period
-178.1
-178.4
-159.1
-126.4
-43.5
- Undistributed earnings in this period
0.5
0.4
-19.3
-4.9
-50.0
12. Reserves for investment in construction
—
0.0
0.0
0.0
0.0
13. Minority's interest
—
0.0
0.0
0.0
0.0
14. Financial reserves
—
0.0
0.0
0.0
0.0
II. Other resources and funds
—
0.0
0.0
0.0
0.0
1. Subsidized not-for-profit funds
—
0.0
0.0
0.0
0.0
2. Funds invested in fixed assets
—
0.0
0.0
0.0
0.0
C. MINORITY'S INTEREST
—
0.0
0.0
0.0
0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)
291.9
315.3
329.8
356.4
472.2
Item
2025
2024
2023
2022
2020
Profit Before Tax
1.5
1.7
-19.3
-4.9
-49.6
Depreciation of Fixed Assets and Investment Property
0.2
0.6
2.2
2.7
4.4
Provision (Increase)/Reversal
-5.5
-8.1
6.2
-1.2
0.0
FX Gain/Loss from Revaluation of Monetary Items
—
0.0
0.0
0.0
0.0
Gain/Loss from Investment Activities
-2.8
-2.1
-3.1
-1.2
0.0
Interest Expense
—
0.0
0.0
0.0
0.0
Gain/Loss on Disposal of Fixed Assets
—
0.0
0.0
0.0
0.0
Interest Income and Dividends
—
0.0
0.0
0.0
0.0
Amortization of Goodwill
—
0.0
0.0
0.0
0.0
Other Adjustments
—
0.0
0.0
0.0
0.0
Operating Profit Before Changes in Working Capital
-6.7
-7.9
-14.1
-4.5
-34.4
Increase/(Decrease) in Receivables
15.3
10.4
17.4
17.7
0.0
Increase/(Decrease) in Inventory
10.1
-2.4
-8.9
-8.1
0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)
-20.0
-7.7
12.4
-5.3
0.0
Increase/(Decrease) in Prepaid Expenses
—
0.0
0.0
0.0
0.0
Changes in Trading Securities
—
0.0
0.0
0.0
0.0
Interest Paid
—
-0.1
-0.0
-0.0
0.0
Corporate Income Tax Paid
—
-0.5
-5.2
0.0
0.0
Other Operating Receipts
—
0.0
0.0
0.0
0.0
Other Operating Payments
—
-0.0
-0.0
-0.0
0.0
Net Cash Flow from Operating Activities
-1.3
-8.0
1.5
-0.3
21.0
Payments for Fixed Assets and Other Long-term Assets
—
0.0
0.0
0.0
0.0
Proceeds from Disposal of Fixed Assets and Long-term Assets
0.8
1.1
0.6
0.1
0.9
Loans and Purchases of Debt Instruments
—
0.0
-45.3
0.0
0.0
Receipts from Loan Repayments and Sale of Debt Instruments
—
0.0
0.0
0.0
0.0
Investments in Other Entities
—
0.0
0.0
0.0
0.0
Proceeds from Investments in Other Entities
—
0.0
0.0
0.0
0.0
Dividends and Interest Income Received
2.0
2.4
1.7
1.1
0.0
Increase/(Decrease) in Term Deposits
—
0.0
0.0
0.0
0.0
Acquisition of Non-controlling Interests
—
0.0
0.0
0.0
0.0
Other Investing Receipts
—
0.0
0.0
0.0
0.0
Other Investing Payments
—
0.0
0.0
0.0
0.0
Net Cash Flow from Investing Activities
2.8
3.5
-43.0
1.2
2.7
Proceeds from Equity Issuance and Capital Contributions
—
0.00
0.00
0.00
0.00
Share Repurchases
—
0.00
0.00
0.00
0.00
Proceeds from Borrowings
—
0.0
0.0
0.0
0.3
Repayment of Borrowings
—
-0.2
-0.4
0.0
-24.2
Repayment of Finance Leases
—
0.0
0.0
0.0
0.0
Dividends Paid
—
0.0
0.0
0.0
0.0
Other Financing Receipts
—
0.0
0.0
0.0
0.0
Other Financing Payments
—
0.0
0.0
0.0
0.0
Net Cash Flow from Financing Activities
—
-0.2
-0.4
0.0
-23.9
Net Cash Flow During the Period
1.5
-4.7
-41.8
0.9
-0.1
Cash and Cash Equivalents at Beginning of Period
0.3
5.0
46.9
46.0
46.5
FX Difference from Revaluation
—
0.0
0.0
0.0
0.0
Cash and Cash Equivalents at End of Period
1.8
0.3
5.0
46.9
46.3
Item
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
Revenue
9.5
9.6
3.2
1.4
0.4
1.0
1.3
0.8
1.5
1.5
26.3
1.6
Revenue Deductions
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net Revenue
9.5
9.6
3.2
1.4
0.4
1.0
1.3
0.8
1.5
1.5
26.3
1.6
Cost of Goods Sold
9.5
10.8
2.5
0.5
0.1
1.3
0.5
1.1
0.8
3.6
26.1
0.9
Gross Profit
0.1
-1.2
0.7
0.9
0.3
-0.3
0.8
-0.3
0.7
-2.1
0.2
0.7
Financial Income
0.5
0.5
0.5
0.5
0.5
0.5
0.3
0.6
0.2
0.9
0.3
0.6
Financial Expenses
0.0
—
0.0
—
—
0.0
0.0
-0.0
0.0
0.0
0.0
0.0
Interest Expense
—
—
—
—
—
0.0
0.0
-0.0
0.0
0.0
0.0
0.0
Share of Associates and Joint Ventures
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Selling Expenses
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
General and Administrative Expenses
1.8
1.0
1.7
2.0
1.8
2.1
1.8
1.9
1.9
5.0
2.4
4.6
Operating Profit
-1.3
-1.7
-0.4
-0.7
-1.1
-1.8
-0.7
-1.7
-1.0
-6.2
-1.9
-3.3
Other Income
0.3
5.4
0.2
0.2
0.9
7.2
1.2
1.1
0.1
0.5
0.7
0.3
Other Expenses
-0.2
0.8
0.1
0.2
0.2
0.5
1.4
0.4
0.5
-1.6
3.4
0.5
Other Profit
0.5
4.5
0.1
0.1
0.8
6.7
-0.2
0.7
-0.3
2.1
-2.6
-0.2
Profit Before Tax
-0.8
2.8
-0.4
-0.6
-0.4
4.8
-0.8
-1.0
-1.3
-4.2
-4.6
-3.5
Current Income Tax Expense
—
1.0
—
—
—
1.4
0.0
0.0
0.0
0.0
0.0
0.0
Deferred Income Tax Expense
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net Income
-0.8
1.8
-0.4
-0.6
-0.4
3.5
-0.8
-1.0
-1.3
-4.2
-4.6
-3.5
Non-controlling Interest
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Profit Attributable to Parent
-0.8
1.8
-0.4
-0.6
-0.4
3.5
-0.8
-1.0
-1.3
-4.2
-4.6
-3.5
Earnings per Share
-26.00
60.00
-12.00
-20.00
-12.12
116.00
-28.00
-33.00
-43.00
-139.55
-152.20
-117.74
Diluted EPS
-25.76
60.46
-11.89
-19.69
-12.12
115.94
-28.20
-32.69
-42.72
-139.55
-152.20
-117.74
Item
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
A. SHORT-TERM ASSETS (100=110+120+130+140+150)
289.7
277.2
291.4
294.2
295.5
300.7
301.7
307.4
308.4
313.9
318.9
310.1
I. Cash and cash equivalents
2.0
1.8
3.7
0.8
0.8
0.3
2.0
1.7
3.2
5.0
7.9
45.5
1. Cash
0.7
1.3
1.1
0.8
0.8
0.3
2.0
1.7
3.2
5.0
7.9
0.2
2. Cash equivalents
1.3
0.5
2.6
—
—
0.0
0.0
0.0
0.0
0.0
0.0
45.3
II. Short-term financial investments
45.3
45.3
45.3
48.6
49.8
45.3
45.3
45.3
45.3
45.3
45.3
0.0
1. Available for sale securities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Provision for diminution in value of available for sale securities (*)
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Held to maturity investments
45.3
45.3
45.3
48.6
49.8
45.3
45.3
45.3
45.3
45.3
45.3
0.0
III. Short-term receivables
87.4
70.5
73.9
74.0
74.3
85.7
86.5
92.9
93.0
97.0
98.9
101.0
1. Short-term trade accounts receivable
121.8
105.1
108.8
109.1
108.8
120.4
118.1
118.5
118.6
114.9
115.7
134.5
2. Short-term prepayments to suppliers
2.6
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.2
2.2
2.2
2.3
3. Short-term inter-company receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Construction contract progress receipts due from customers
4.4
4.4
4.4
4.4
5.3
5.5
8.6
14.3
15.0
20.5
18.8
19.2
5. Short-term loan receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Other short-term receivables
29.6
29.9
29.8
29.7
29.6
29.3
29.2
29.6
29.0
30.1
29.2
12.1
7. Provision for short-term doubtful debts (*)
-70.9
-70.9
-71.2
-71.3
-71.6
-71.6
-71.6
-71.6
-71.9
-70.8
-67.1
-67.1
8. Assets awaiting resolution
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
IV. Inventories
151.6
156.9
165.9
168.1
167.8
167.0
165.7
165.3
164.8
164.7
164.8
163.6
1. Inventories
151.9
157.2
166.2
168.4
168.1
167.3
166.0
165.6
165.1
164.9
164.8
163.6
2. Provision for decline in value of inventories
-0.3
-0.3
-0.3
-0.3
-0.3
-0.3
-0.3
-0.3
-0.3
-0.3
0.0
0.0
V. Other short-term assets
3.4
2.7
2.6
2.7
2.8
2.4
2.3
2.2
2.1
2.0
2.0
0.0
1. Short-term prepayments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Value added tax to be reclaimed
3.4
2.7
2.6
2.5
2.5
2.4
2.3
2.2
2.1
2.0
2.0
0.0
3. Taxes and other receivables from state authorities
—
—
—
0.2
0.3
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Government bonds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Other short-term assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)
14.7
14.7
14.7
14.7
14.8
14.9
14.9
15.6
15.7
16.0
16.4
16.8
I. Long-term receivables
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
1. Long-term trade receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Long-term prepayments to suppliers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Capital at inter-company
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Long-term inter-company receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Long-term loan receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Other long-term receivables
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
12.9
7. Provision for long-term doubtful debts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
II. Fixed assets
0.0
0.0
0.0
0.1
0.1
0.2
0.3
0.9
1.1
1.4
1.7
2.2
1. Tangible fixed assets
0.0
0.0
0.0
0.1
0.1
0.2
0.3
0.9
1.1
1.4
1.7
2.2
- Cost
49.8
—
—
—
—
56.2
57.0
64.0
64.0
64.0
64.6
64.6
- Accumulated depreciation
-49.8
—
—
—
—
-56.0
-56.7
-63.1
-62.9
-62.6
-62.9
-62.5
2. Financial leased fixed assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Cost
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Intangible fixed assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Cost
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
III. Investment properties
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Cost
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
IV. Long-term assets in progress
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1. Long-term production in progress
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Construction in progress
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
V. Long-term financial investments
1.8
1.8
1.8
1.8
1.8
1.8
1.8
1.8
1.8
1.8
1.8
1.8
1. Investments in subsidiaries
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Investments in associates, joint-ventures
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Investments in other entities
2.9
2.9
2.9
2.9
2.9
2.9
2.9
2.9
2.9
2.9
2.9
2.9
4. Provision for diminution in value of long-term investments
-1.2
-1.2
-1.2
-1.2
-1.2
-1.2
-1.2
-1.2
-1.2
-1.2
-1.2
-1.2
5. Held to maturity investments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Other long-term investments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
VI. Other long-term assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1. Long-term prepayments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Deferred income tax assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Long-term equipment, supplies, spare parts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Other long-term assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Goodwill
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
VII. Goodwill (before 2015)
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
TOTAL ASSETS (280=100+200)
304.3
291.9
306.1
308.9
310.3
315.5
316.6
323.0
324.1
330.0
335.3
327.0
A. LIABILITIES (300=210+330)
168.1
155.0
170.9
173.4
174.2
179.1
183.6
189.2
189.3
193.7
180.7
167.8
I. Short -term liabilities
168.1
155.0
166.1
168.5
169.3
179.1
171.1
176.6
176.7
181.1
168.1
155.2
1. Short-term trade accounts payable
63.3
64.7
66.7
67.6
68.4
70.0
70.1
70.2
70.7
72.3
74.0
75.6
2. Short-term advances from customers
19.1
20.9
27.5
29.5
30.9
18.9
18.6
18.6
18.8
19.4
18.7
18.9
3. Taxes and other payables to state authorities
30.3
32.0
32.2
31.9
29.8
45.2
42.2
42.2
38.8
39.2
25.3
28.7
4. Payable to employees
0.3
0.2
—
—
—
0.0
0.3
0.3
0.3
0.3
0.3
0.3
5. Short-term acrrued expenses
19.0
22.0
21.6
21.6
22.2
21.9
21.9
21.6
22.7
23.4
20.0
1.6
6. Short-term inter-company payables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
7. Construction contract progress payments due to suppliers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8. Short-term unearned revenue
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
9. Other short-term payables
36.1
15.1
18.0
17.9
18.0
18.2
18.0
23.7
25.2
26.3
29.4
29.5
10. Short-term borrowings and financial leases
—
—
—
—
—
0.0
0.0
0.0
0.1
0.2
0.3
0.5
11. Provision for short-term liabilities
—
—
—
—
—
4.9
0.0
0.0
0.0
0.0
0.0
0.0
12.. Bonus and welfare fund
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
13. Price stabilization fund
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
14. Government bonds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
II. Long-term liabilities
—
—
4.8
4.9
4.9
0.0
12.5
12.6
12.6
12.6
12.6
12.6
1. Long-term trade payables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Long-term advances from customers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Long-term acrrued expenses
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Inter-company payables on business capital
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Long-term inter-company payables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Long-term unearned revenue
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
7. Other long-term liabilities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8. Long-term borrowings and financial leases
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
9. Convertible bonds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10. Preferred stock (Debts)
—
—
—
—
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11. Deferred income tax liabilities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
12. Provision for long-term liabilities
—
—
4.8
4.9
4.9
0.0
12.5
12.6
12.6
12.6
12.6
12.6
13. Fund for technology development
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
14. Provision for severance allowances
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
B. OWNER'S EQUITY (400=410+430)
136.2
137.0
135.2
135.5
136.1
136.5
133.0
133.8
134.8
136.3
154.6
159.2
I. Owner's equity
136.2
137.0
135.2
135.5
136.1
136.5
133.0
133.8
134.8
136.3
154.6
159.2
1. Owner's capital
300.0
300.0
300.0
300.0
300.0
300.0
300.0
300.0
300.0
300.0
300.0
300.0
- Common stock with voting right
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
300,000,000,000.00
- Preferred stock
—
—
—
—
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2. Share premium
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Convertible bond option
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Other capital of owners
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Treasury shares
—
—
—
—
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6. Assets revaluation differences
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
7. Foreign exchange differences
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8. Investment and development fund
14.5
14.5
14.5
14.5
14.5
14.5
14.5
14.5
14.5
14.5
14.5
14.5
9. Fund to support corporate restructuring
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10. Other funds from owner's equity
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
11. Undistributed earnings after tax
-178.3
-177.6
-179.4
-179.0
-178.4
-178.1
-181.5
-180.7
-179.7
-178.2
-159.9
-155.3
- Accumulated retained earning at the end of the previous period
-177.6
-178.1
-178.1
-178.1
-178.1
-178.4
-178.4
-178.4
-178.4
-159.1
-145.0
-145.0
- Undistributed earnings in this period
-0.8
0.5
-1.3
-1.0
-0.4
0.4
-3.1
-2.3
-1.3
-19.1
-15.0
-10.4
12. Reserves for investment in construction
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
13. Minority's interest
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
14. Financial reserves
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
II. Other resources and funds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1. Subsidized not-for-profit funds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Funds invested in fixed assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
C. MINORITY'S INTEREST
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)
304.3
291.9
306.1
308.9
310.3
315.5
316.6
323.0
324.1
330.0
335.3
327.0
Item
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
Profit Before Tax
-0.8
2.8
-0.4
-0.6
-0.4
4.8
-0.8
-1.0
-1.3
-4.4
-4.6
-3.5
Depreciation of Fixed Assets and Investment Property
0.0
0.0
0.0
0.1
0.1
0.1
0.1
0.2
0.3
0.4
0.4
0.7
Provision (Increase)/Reversal
—
-5.1
-0.2
-0.3
—
0.0
-0.1
-0.3
0.0
5.1
-0.0
1.1
FX Gain/Loss from Revaluation of Monetary Items
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Gain/Loss from Investment Activities
-0.5
-0.9
-0.2
-0.7
-1.0
-0.2
-0.6
-0.6
-0.2
-1.4
-0.3
-8.5
Interest Expense
—
—
—
—
—
0.0
0.0
-0.0
0.0
0.0
0.0
0.0
Gain/Loss on Disposal of Fixed Assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Interest Income and Dividends
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Amortization of Goodwill
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Adjustments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Operating Profit Before Changes in Working Capital
-1.2
-3.2
-0.7
-1.5
-1.3
4.7
-1.5
-1.7
-1.2
-0.3
-4.4
-10.2
Increase/(Decrease) in Receivables
16.9
3.7
0.2
0.2
11.2
1.0
1.0
6.2
2.8
43.5
-45.2
9.5
Increase/(Decrease) in Inventory
5.3
11.2
-0.1
-0.3
-0.8
-1.3
-0.4
-0.5
-0.1
-0.1
-1.1
-5.6
Increase/(Decrease) in Payables (Excl. Interest and CIT)
-20.8
-14.5
-0.0
4.3
-9.8
-7.5
-0.1
-5.2
-3.9
4.3
12.1
6.3
Increase/(Decrease) in Prepaid Expenses
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Changes in Trading Securities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Interest Paid
—
—
—
—
—
0.0
0.0
-0.1
-0.0
-0.0
-0.0
-0.0
Corporate Income Tax Paid
—
—
—
—
—
0.0
0.0
0.0
-0.5
-5.2
0.0
0.0
Other Operating Receipts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Operating Payments
—
—
—
—
—
0.0
-0.0
-0.0
0.0
-0.0
-0.0
-0.0
Net Cash Flow from Operating Activities
0.2
-2.8
-0.6
2.7
-0.7
-3.2
-0.9
-1.3
-2.8
42.0
-38.7
0.0
Payments for Fixed Assets and Other Long-term Assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Proceeds from Disposal of Fixed Assets and Long-term Assets
—
0.1
0.0
0.0
0.7
1.0
0.3
0.0
0.0
0.6
0.0
0.0
Loans and Purchases of Debt Instruments
—
—
0.0
-0.3
—
0.0
0.0
0.0
0.0
-45.3
45.3
-45.3
Receipts from Loan Repayments and Sale of Debt Instruments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Investments in Other Entities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Proceeds from Investments in Other Entities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Dividends and Interest Income Received
0.5
0.5
0.5
0.5
0.5
0.5
0.9
0.0
1.1
0.0
1.3
0.0
Increase/(Decrease) in Term Deposits
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Acquisition of Non-controlling Interests
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Investing Receipts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Investing Payments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net Cash Flow from Investing Activities
0.5
0.9
0.5
0.3
1.2
1.5
1.2
0.0
1.1
-44.8
46.6
-45.3
Proceeds from Equity Issuance and Capital Contributions