CIG

Listed Company · HOSE

Price

6,250

Latest close

03 Apr 2026

P/E 2.3x

EPS (TTM) 2,681

ROE (TTM) 44.9%

P/B 0.8x

BVPS (Latest) 7,750

ROA (TTM) 8.6%

What Is Changing

CIG no longer looks like a business simply rebounding from a weak base. Revenue posted +448.0% YoY, while net margin reached 26.57% with an additional -31.1pp improvement versus the prior year. The next question is whether current profit momentum can hold through the next cycle.

Net Income reached a multi-period high at VND 137.5bn in 2025.
Revenue growth accelerated to 448.0% in 2025, up 405.2pp versus the prior year.
Net margin declined from 57.65% in the prior period to 26.57% in 2025.

Metric	2025	2024	2023	2022	2021
Revenue	517.6	94.4	66.1	83.2	29.6
Growth	+448%	+43%	-21%	+181%	—
Net Income	137.5	54.4	-7.2	-6.7	20.0
Net Margin	26.57%	57.65%	-10.90%	-8.00%	67.59%

Metric	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23	Q2'23	Q1'23
Revenue	92.5	62.7	288.1	74.3	28.4	10.5	51.5	4.0	17.1	4.9	21.3	22.8
Growth	+47%	-78%	+288%	+162%	+171%	-80%	+1175%	-76%	+247%	-77%	-6%	—
Net Income	86.1	9.8	37.3	4.2	61.0	1.2	3.1	-0.9	1.9	-0.1	11.0	1.6
Net Margin	93.11%	15.64%	12.97%	5.71%	214.63%	11.23%	6.03%	-21.52%	10.99%	-1.67%	51.64%	7.08%

Financial Statements

Profitability

Net margin reached 26.57% while Revenue posted +448.0% YoY.

Balance Sheet

Inventory stood at 1.0bn, liabilities at 1,769.1bn, and equity at 395.5bn.

Cash Flow

Operating cash flow was 16.5bn in 2024, while investing cash flow was -0.7bn.

Financing cash flow: -14.1bn.

Item	2025	2024	2023	2022	2021
Revenue	517.6	95.4	66.1	83.2	29.6
Revenue Deductions	0.0	0.9	0.0	0.0	0.0
Net Revenue	517.6	94.4	66.1	83.2	29.6
Cost of Goods Sold	363.6	67.6	45.0	87.9	0.0
Gross Profit	154.0	26.8	21.1	-4.6	19.4
Financial Income	51.1	0.0	0.0	10.8	0.0
Financial Expenses	56.7	13.2	3.3	1.6	-0.7
Interest Expense	56.7	13.2	3.3	1.1	-0.7
Share of Associates and Joint Ventures	0.0	0.0	0.0	0.0	0.0
Selling Expenses	0.3	0.3	0.0	0.0	0.0
General and Administrative Expenses	7.4	7.1	18.8	11.3	-6.1
Operating Profit	140.6	6.3	-1.0	-6.8	12.6
Other Income	3.0	63.5	68.6	14.2	0.0
Other Expenses	6.1	15.3	74.8	14.0	0.0
Other Profit	-3.1	48.2	-6.2	0.2	7.4
Profit Before Tax	137.5	54.5	-7.2	-6.6	20.0
Current Income Tax Expense	0.0	0.0	0.0	0.0	0.0
Deferred Income Tax Expense	0.0	0.0	0.0	0.0	0.0
Net Income	137.5	54.4	-7.2	-6.7	20.0
Non-controlling Interest	0.6	-0.0	-0.0	-0.1	-0.0
Profit Attributable to Parent	136.9	54.5	-7.2	-6.6	20.0
Earnings per Share	2,681.29	1,727.00	-228.00	-208.00	634.09
Diluted EPS	2,681.29	1,727.00	-228.00	-208.00	634.09

Item	2025	2024	2023	2022	2021
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	1,249.9	343.3	477.1	614.2	511.9
I. Cash and cash equivalents	5.9	2.2	0.5	1.0	2.7
1. Cash	5.9	2.2	0.5	1.0	0.0
2. Cash equivalents	0.0	0.0	0.0	0.0	0.0
II. Short-term financial investments	0.0	0.0	0.0	0.0	0.0
1. Available for sale securities	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
3. Held to maturity investments	0.0	0.0	0.0	0.0	0.0
III. Short-term receivables	1,234.7	317.4	453.2	558.8	396.3
1. Short-term trade accounts receivable	61.0	17.9	31.6	20.1	0.0
2. Short-term prepayments to suppliers	931.8	92.1	61.3	62.1	0.0
3. Short-term inter-company receivables	0.0	0.0	0.0	0.0	0.0
4. Construction contract progress receipts due from customers	0.0	0.0	0.0	0.0	0.0
5. Short-term loan receivables	0.0	0.0	0.2	0.0	0.0
6. Other short-term receivables	265.6	230.9	384.2	488.4	0.0
7. Provision for short-term doubtful debts (*)	-23.6	-23.6	-24.1	-11.8	0.0
8. Assets awaiting resolution	0.0	0.0	0.0	0.0	0.0
IV. Inventories	1.0	15.5	15.3	46.4	111.6
1. Inventories	1.0	15.5	15.3	46.4	0.0
2. Provision for decline in value of inventories	0.0	0.0	0.0	0.0	0.0
V. Other short-term assets	8.3	8.3	8.1	8.1	1.3
1. Short-term prepayments	0.0	0.0	0.0	0.0	0.0
2. Value added tax to be reclaimed	0.2	0.2	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	8.1	8.1	8.1	8.1	0.0
4. Government bonds	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
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	914.8	639.2	222.0	115.3	199.3
I. Long-term receivables	0.0	157.5	0.0	0.0	0.0
1. Long-term trade receivables	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
3. Capital at inter-company	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
5. Long-term loan receivables	0.0	0.0	0.0	0.0	0.0
6. Other long-term receivables	0.0	157.5	0.0	0.0	0.0
7. Provision for long-term doubtful debts	0.0	0.0	0.0	0.0	0.0
II. Fixed assets	92.6	95.9	99.1	103.2	93.6
1. Tangible fixed assets	92.6	95.9	99.1	103.2	93.6
- Cost	118.0	118.7	119.4	121.4	0.0
- Accumulated depreciation	-25.4	-22.9	-20.3	-18.1	0.0
2. Financial leased fixed assets	0.0	0.0	0.0	0.0	0.0
- Cost	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	0.0	0.0	0.0	0.0	0.0
3. Intangible fixed assets	0.0	0.0	0.0	0.0	0.0
- Cost	0.7	0.7	0.7	0.7	0.0
- Accumulated depreciation	-0.7	-0.7	-0.7	-0.7	0.0
III. Investment properties	0.0	0.0	0.0	0.0	0.0
- Cost	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	0.0	0.0	0.0	0.0	0.0
IV. Long-term assets in progress	822.2	385.8	122.8	12.1	24.9
1. Long-term production in progress	822.2	385.8	122.8	12.1	0.0
2. Construction in progress	0.0	0.0	0.0	0.0	0.0
V. Long-term financial investments	0.0	0.0	0.0	0.0	78.5
1. Investments in subsidiaries	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
3. Investments in other entities	1.0	1.0	1.0	1.0	0.0
4. Provision for diminution in value of long-term investments	-1.0	-1.0	-1.0	-1.0	0.0
5. Held to maturity investments	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
VI. Other long-term assets	0.0	0.0	0.0	0.0	0.0
1. Long-term prepayments	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
3. Long-term equipment, supplies, spare parts	0.0	0.0	0.0	0.0	0.0
4. Other long-term assets	0.0	0.0	0.0	0.0	2.3
5. Goodwill	0.0	0.0	0.0	0.0	0.0
VII. Goodwill (before 2015)	0.0	0.0	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	2,164.6	982.5	699.1	729.6	711.2
A. LIABILITIES (300=210+330)	1,769.1	773.6	544.9	567.7	536.4
I. Short -term liabilities	1,768.5	492.8	544.9	567.5	444.0
1. Short-term trade accounts payable	106.1	90.9	166.3	129.6	120.3
2. Short-term advances from customers	163.4	67.6	7.2	54.4	9.3
3. Taxes and other payables to state authorities	7.2	17.6	21.1	18.3	0.0
4. Payable to employees	1.8	2.0	2.3	0.9	0.0
5. Short-term acrrued expenses	25.3	111.3	129.7	156.0	0.0
6. Short-term inter-company payables	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
8. Short-term unearned revenue	0.1	1.0	0.5	0.0	0.0
9. Other short-term payables	1,441.8	33.3	33.3	29.7	0.0
10. Short-term borrowings and financial leases	22.7	169.1	184.6	178.5	90.1
11. Provision for short-term liabilities	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
13. Price stabilization fund	0.0	0.0	0.0	0.0	0.0
14. Government bonds	0.0	0.0	0.0	0.0	0.0
II. Long-term liabilities	0.6	280.8	0.0	0.2	92.4
1. Long-term trade payables	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
3. Long-term acrrued expenses	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
5. Long-term inter-company payables	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
7. Other long-term liabilities	0.0	280.2	0.0	0.0	0.0
8. Long-term borrowings and financial leases	0.6	0.6	0.0	0.2	92.4
9. Convertible bonds	0.0	0.0	0.0	0.0	0.0
10. Preferred stock (Debts)	0.0	0.0	0.0	0.0	0.0
11. Deferred income tax liabilities	0.0	0.0	0.0	0.0	0.0
12. Provision for long-term liabilities	0.0	0.0	0.0	0.0	0.0
13. Fund for technology development	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
B. OWNER'S EQUITY (400=410+430)	395.5	208.9	154.1	161.9	174.8
I. Owner's equity	395.5	208.9	154.1	161.9	0.0
1. Owner's capital	510.4	315.4	315.4	315.4	174.8
- Common stock with voting right	510.4	315.4	315.4	315.4	315.4
- Preferred stock	0.0	0.0	0.0	0.0	0.0
2. Share premium	7.6	7.6	7.6	7.6	7.6
3. Convertible bond option	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
5. Treasury shares	0.0	0.0	0.0	0.0	0.0
6. Assets revaluation differences	0.0	0.0	0.0	0.0	0.0
7. Foreign exchange differences	0.0	0.0	0.0	0.0	0.0
8. Investment and development fund	0.3	0.3	0.3	0.3	0.0
9. Fund to support corporate restructuring	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
11. Undistributed earnings after tax	-127.0	-247.7	-302.1	-294.9	-284.8
- Accumulated retained earning at the end of the previous period	-213.0	-302.1	-294.9	-288.4	-291.7
- Undistributed earnings in this period	86.0	54.5	-7.2	-6.6	6.9
12. Reserves for investment in construction	4.1	4.6	5.1	5.6	0.0
13. Minority's interest	0.2	128.7	127.9	127.9	127.9
14. Financial reserves	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
1. Subsidized not-for-profit funds	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
C. MINORITY'S INTEREST	0.0	0.0	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	2,164.6	982.5	699.1	729.6	711.2

Item	2024	2023	2022	2021	2020
Profit Before Tax	54.5	-7.2	-6.6	6.9	-27.6
Depreciation of Fixed Assets and Investment Property	3.1	3.3	4.2	0.9	0.8
Provision (Increase)/Reversal	-0.6	12.4	3.0	0.0	0.0
FX Gain/Loss from Revaluation of Monetary Items	0.0	0.0	0.0	0.0	0.0
Gain/Loss from Investment Activities	0.6	-0.0	-10.8	0.0	0.0
Interest Expense	13.2	3.3	1.1	0.0	0.0
Gain/Loss on Disposal of Fixed Assets	0.0	0.0	0.0	0.0	0.0
Interest Income and Dividends	0.0	0.0	0.0	0.0	0.0
Amortization of Goodwill	0.0	0.0	0.0	0.0	0.0
Other Adjustments	-34.2	-28.6	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	36.6	-16.8	-9.1	8.0	-26.6
Increase/(Decrease) in Receivables	139.7	22.0	-37.4	0.0	0.0
Increase/(Decrease) in Inventory	-263.1	-79.7	56.5	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	-75.7	-2.5	40.1	0.0	0.0
Increase/(Decrease) in Prepaid Expenses	-0.0	0.0	2.3	0.0	0.0
Changes in Trading Securities	0.0	0.0	0.0	0.0	0.0
Interest Paid	-0.1	-1.0	-0.1	0.0	0.0
Corporate Income Tax Paid	0.0	0.0	-6.8	0.0	0.0
Other Operating Receipts	280.2	71.5	0.0	0.0	0.0
Other Operating Payments	-101.0	0.0	-130.3	0.0	0.0
Net Cash Flow from Operating Activities	16.5	-6.5	-84.8	0.4	1.3
Payments for Fixed Assets and Other Long-term Assets	-1.0	-0.8	0.0	0.0	0.0
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.0	1.1	0.0	0.0	0.0
Loans and Purchases of Debt Instruments	0.0	-0.8	0.0	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	0.2	0.6	0.0	0.0	0.0
Investments in Other Entities	0.0	0.0	0.0	0.0	0.0
Proceeds from Investments in Other Entities	0.0	0.0	88.8	0.0	0.0
Dividends and Interest Income Received	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Term Deposits	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
Other Investing Receipts	0.0	0.0	0.0	0.0	0.0
Other Investing Payments	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Investing Activities	-0.7	0.1	88.8	0.0	0.0
Proceeds from Equity Issuance and Capital Contributions	0.8	0.0	0.0	0.0	0.0
Share Repurchases	0.0	0.0	0.0	0.0	0.0
Proceeds from Borrowings	55.0	32.2	130.9	16.1	0.0
Repayment of Borrowings	-69.9	-26.2	-134.8	-16.2	-1.4
Repayment of Finance Leases	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0
Other Financing Receipts	0.0	0.0	0.0	0.0	0.0
Other Financing Payments	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Financing Activities	-14.1	6.0	-3.9	-0.1	-1.4
Net Cash Flow During the Period	1.7	-0.4	0.1	0.2	-0.3
Cash and Cash Equivalents at Beginning of Period	0.5	1.0	0.9	2.4	2.5
FX Difference from Revaluation	0.0	0.0	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	2.2	0.5	1.0	2.7	2.4

Item	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23	Q2'23	Q1'23
Revenue	92.5	62.7	288.1	74.3	28.4	11.4	51.5	4.0	17.1	4.9	21.3	22.8
Revenue Deductions	0.0	0.0	0.0	0.0	0.0	0.9	0.0	0.0	0.0	0.0	0.0	0.0
Net Revenue	92.5	62.7	288.1	74.3	28.4	10.5	51.5	4.0	17.1	4.9	21.3	22.8
Cost of Goods Sold	54.3	50.3	190.9	68.1	19.8	8.3	35.5	2.6	12.6	3.2	8.3	20.6
Gross Profit	38.2	12.4	97.2	6.2	8.6	2.2	16.0	1.4	4.5	1.7	13.0	2.1
Financial Income	51.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Financial Expenses	1.1	0.1	55.5	0.1	1.1	0.0	6.6	0.0	-0.1	0.1	1.1	0.1
Interest Expense	1.1	0.1	55.5	0.1	1.1	0.0	6.6	0.0	-0.1	0.1	1.1	0.1
Share of Associates and Joint Ventures	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling Expenses	0.1	0.1	0.1	0.0	0.0	0.1	0.2	0.0	0.0	0.0	0.0	0.0
General and Administrative Expenses	1.6	1.9	2.3	1.6	1.8	2.0	2.2	1.8	1.5	1.1	1.7	1.8
Operating Profit	86.4	10.4	39.3	4.5	5.6	0.1	7.0	-0.4	3.1	0.6	10.3	0.3
Other Income	0.8	0.9	0.5	0.8	58.8	2.3	0.8	0.7	0.7	0.7	3.4	4.7
Other Expenses	1.1	1.5	2.4	1.1	3.5	1.3	4.7	1.1	2.0	1.4	2.7	3.4
Other Profit	-0.3	-0.5	-2.0	-0.3	55.3	1.0	-3.9	-0.4	-1.2	-0.7	0.7	1.3
Profit Before Tax	86.1	9.8	37.3	4.2	61.0	1.2	3.1	-0.9	1.9	-0.1	11.0	1.6
Current Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
Net Income	86.1	9.8	37.3	4.2	61.0	1.2	3.1	-0.9	1.9	-0.1	11.0	1.6
Non-controlling Interest	0.1	0.2	0.4	0.0	0.0	0.1	-0.1	-0.0	-0.0	-0.0	-0.0	-0.0
Profit Attributable to Parent	86.0	9.6	37.0	4.2	61.0	1.1	3.2	-0.9	1.9	-0.1	11.0	1.6
Earnings per Share	1,685.16	188.77	724.25	83.11	1,933.39	35.46	100.91	-27.51	59.63	-2.62	349.49	51.19
Diluted EPS	1,685.16	188.77	724.25	83.11	1,933.39	35.46	100.91	-27.51	59.63	-2.62	349.49	51.19

Item	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23	Q2'23	Q1'23
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	1,249.9	1,248.3	975.0	658.6	551.7	528.7	516.1	481.6	515.4	549.2	615.1	615.5
I. Cash and cash equivalents	5.9	7.8	2.2	0.7	2.2	0.8	3.8	0.5	0.5	0.6	1.3	0.9
1. Cash	5.9	7.8	2.2	0.7	2.2	0.8	3.8	0.5	0.5	0.6	1.3	0.9
2. Cash equivalents	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
II. Short-term financial investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
1. Available for sale securities	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
3. Held to maturity investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
III. Short-term receivables	1,234.7	1,222.6	943.4	633.6	525.7	504.2	488.8	457.8	460.5	494.2	502.1	560.0
1. Short-term trade accounts receivable	61.0	98.8	219.5	34.6	57.4	47.5	106.1	85.9	31.6	22.8	20.0	21.3
2. Short-term prepayments to suppliers	931.8	972.4	595.3	196.2	103.9	85.7	5.5	7.1	61.4	62.4	62.1	62.2
3. Short-term inter-company receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
4. Construction contract progress receipts due from customers	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Short-term loan receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
6. Other short-term receivables	265.6	174.9	152.2	426.4	388.5	395.1	401.3	389.0	386.4	428.0	431.8	488.3
7. Provision for short-term doubtful debts (*)	-23.6	-23.6	-23.6	-23.6	-24.1	-24.1	-24.1	-24.1	-19.0	-19.0	-11.8	-11.8
8. Assets awaiting resolution	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
IV. Inventories	1.0	9.5	21.1	15.8	15.5	15.5	15.3	15.3	46.3	46.4	103.6	46.5
1. Inventories	1.0	9.5	21.1	15.8	15.5	15.5	15.3	15.3	46.3	46.4	103.6	46.5
2. Provision for decline in value of inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
V. Other short-term assets	8.3	8.3	8.3	8.4	8.2	8.2	8.3	8.1	8.1	8.1	8.1	8.1
1. Short-term prepayments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Value added tax to be reclaimed	0.2	0.3	0.3	0.3	0.2	0.2	0.2	0.0	0.0	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1
4. Government bonds	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	914.8	786.5	737.2	482.0	482.0	296.3	275.2	268.0	224.3	201.0	113.0	113.9
I. Long-term receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
1. Long-term trade receivables	0.0	0.0	0.0	0.0	0.0	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	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	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	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	0.0	0.0	0.0	0.0	0.0
6. Other long-term receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
7. Provision for long-term doubtful debts	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
II. Fixed assets	92.6	93.4	94.2	95.0	96.5	96.3	97.2	98.1	99.1	100.1	100.2	101.1
1. Tangible fixed assets	92.6	93.4	94.2	95.0	96.5	96.3	97.2	98.1	99.1	100.1	100.2	101.1
- Cost	118.0	118.7	118.7	118.7	119.5	118.6	119.4	119.4	119.4	119.4	118.6	118.6
- Accumulated depreciation	-25.4	-25.3	-24.5	-23.7	-23.1	-22.2	-22.2	-21.2	-20.3	-19.3	-18.4	-17.4
2. Financial leased fixed assets	0.0	0.0	0.0	0.0	0.0	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	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	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	0.0	0.0	0.0	0.0	0.0
- Cost	0.7	0.7	0.7	0.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	-0.7	-0.7	-0.7	-0.7	0.0	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	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	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	0.0	0.0	0.0	0.0	0.0
IV. Long-term assets in progress	822.2	675.0	642.5	386.8	385.8	199.9	177.6	169.4	125.3	99.8	12.5	12.2
1. Long-term production in progress	822.2	675.0	642.5	386.8	385.8	199.9	177.6	169.4	125.3	99.8	12.5	12.2
2. Construction in progress	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
V. Long-term financial investments	0.0	18.0	0.1	-0.2	-0.3	-0.3	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1
1. Investments in subsidiaries	0.0	18.0	0.2	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
3. Investments in other entities	1.0	1.0	1.0	1.0	0.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0
4. Provision for diminution in value of long-term investments	-1.0	-1.0	-1.2	-1.2	-1.3	-1.3	-1.1	-1.1	-1.1	-1.1	-1.1	-1.1
5. Held to maturity investments	0.0	0.0	0.0	0.0	0.0	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	1.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
VI. Other long-term assets	0.0	0.1	0.4	0.3	0.0	0.3	0.6	0.6	0.0	1.2	0.4	0.6
1. Long-term prepayments	0.0	0.1	0.4	0.3	0.0	0.3	0.6	0.6	0.0	1.2	0.4	0.6
2. Deferred income tax assets	0.0	0.0	0.0	0.0	0.0	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	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	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	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	0.0	0.0	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	2,164.6	2,034.7	1,712.2	1,140.6	1,033.7	825.0	791.4	749.6	739.7	750.2	728.0	729.4
A. LIABILITIES (300=210+330)	1,769.1	1,724.8	1,395.2	732.9	819.3	668.3	634.8	596.7	571.8	584.0	554.1	566.2
I. Short -term liabilities	1,768.5	1,724.1	1,394.5	732.2	818.6	668.3	634.8	596.7	571.8	583.8	553.8	565.9
1. Short-term trade accounts payable	106.1	30.3	39.2	54.0	68.4	135.1	157.7	157.1	167.5	159.2	157.3	148.6
2. Short-term advances from customers	163.4	180.1	109.3	65.5	68.6	80.2	86.0	7.6	7.2	11.7	10.0	31.5
3. Taxes and other payables to state authorities	7.2	14.0	27.6	13.3	16.4	22.5	23.4	21.4	20.7	20.3	21.3	20.3
4. Payable to employees	1.8	2.2	1.7	2.0	2.0	1.9	1.3	1.9	2.2	1.5	1.3	0.9
5. Short-term acrrued expenses	25.3	51.1	50.0	144.1	140.1	139.0	139.0	129.7	156.1	156.0	156.0	156.0
6. Short-term inter-company payables	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
8. Short-term unearned revenue	0.1	0.8	1.0	0.6	1.0	0.7	0.0	0.3	0.5	0.0	0.2	0.8
9. Other short-term payables	1,441.8	1,422.1	1,149.0	314.7	353.1	154.4	91.2	83.2	33.1	29.7	29.6	29.5
10. Short-term borrowings and financial leases	22.7	23.5	16.7	138.3	169.0	134.5	136.2	195.5	184.6	205.3	178.2	178.2
11. Provision for short-term liabilities	0.0	0.0	0.0	0.0	0.0	0.0	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	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	0.0	0.0	0.0	0.0	0.0
II. Long-term liabilities	0.6	0.6	0.7	0.7	0.7	0.0	0.0	0.0	0.0	0.2	0.3	0.3
1. Long-term trade payables	0.0	0.0	0.0	0.0	0.0	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	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	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	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	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	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	0.0	0.0	0.0	0.0	0.0
8. Long-term borrowings and financial leases	0.6	0.6	0.7	0.7	0.7	0.0	0.0	0.0	0.0	0.2	0.3	0.3
9. Convertible bonds	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
10. Preferred stock (Debts)	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
11. Deferred income tax liabilities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
12. Provision for long-term liabilities	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. Fund for technology development	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	395.5	310.0	317.0	407.6	214.4	156.7	156.6	152.9	167.9	166.2	173.9	163.2
I. Owner's equity	395.5	310.0	317.0	407.6	214.4	156.7	156.6	152.9	167.9	166.2	173.9	163.2
1. Owner's capital	510.4	510.4	510.4	510.4	315.4	315.4	315.4	315.4	315.4	315.4	315.4	315.4
- Common stock with voting right	510.4	510.4	510.4	510.4	315.4	315.4	315.4	315.4	315.4	315.4	315.4	315.4
- Preferred stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Share premium	7.6	7.6	7.6	7.6	7.6	7.6	7.6	7.6	7.6	7.6	7.6	7.6
3. Convertible bond option	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
5. Treasury shares	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
6. Assets revaluation differences	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
8. Investment and development fund	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3
9. Fund to support corporate restructuring	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
11. Undistributed earnings after tax	-127.0	-212.7	-206.0	-244.0	-242.4	-300.2	-300.5	-303.4	-288.5	-290.3	-282.7	-293.6
- Accumulated retained earning at the end of the previous period	-213.0	-222.4	-243.0	-248.2	-303.4	-301.3	-303.6	-302.5	-290.4	-290.2	-293.7	-295.2
- Undistributed earnings in this period	86.0	9.6	37.0	4.2	61.0	1.1	3.2	-0.9	1.9	-0.1	11.0	1.6
12. Reserves for investment in construction	4.1	4.2	4.3	4.4	4.6	4.7	4.8	5.0	5.1	5.2	5.4	5.5
13. Minority's interest	0.2	0.3	0.4	128.9	128.9	128.9	129.0	128.1	128.0	128.0	128.0	128.0
14. Financial reserves	0.0	0.0	0.0	0.0	0.0	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	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	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	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	0.0	0.0	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	2,164.6	2,034.7	1,712.2	1,140.6	1,033.7	825.0	791.4	749.6	739.7	750.2	728.0	729.4

Item	Q3'25	Q2'25	Q1'25	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23	Q2'23	Q1'23
Profit Before Tax	0.0	21.0	4.2	-1.3	2.2	-0.9	-7.1	-5.1	3.4	1.6
Depreciation of Fixed Assets and Investment Property	0.0	0.5	0.9	-1.7	0.7	1.0	2.4	-0.7	0.7	1.0
Provision (Increase)/Reversal	0.0	0.0	0.0	-0.0	0.0	0.0	12.4	-7.2	7.2	0.0
FX Gain/Loss from Revaluation of Monetary Items	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gain/Loss from Investment Activities	0.0	0.0	-0.0	0.0	-0.0	-0.0	-0.0	0.0	-0.0	-0.0
Interest Expense	0.0	6.9	0.1	-6.6	6.6	0.0	3.3	-1.1	1.0	0.1
Gain/Loss on Disposal of Fixed Assets	0.0	0.0	0.0	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	0.0	0.0	0.0
Amortization of Goodwill	0.0	0.0	0.0	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	-28.6	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	0.0	28.5	5.1	-9.5	9.4	0.2	-17.7	-14.1	12.3	2.7
Increase/(Decrease) in Receivables	0.0	-707.0	-58.7	-85.9	148.3	-62.4	24.5	-9.2	29.9	-23.2
Increase/(Decrease) in Inventory	0.0	-245.5	-1.4	54.8	-8.3	-46.5	-48.5	26.1	-57.0	-0.3
Increase/(Decrease) in Payables (Excl. Interest and CIT)	0.0	971.0	-109.6	-11.4	-85.8	97.2	-3.5	14.6	-35.1	21.5
Increase/(Decrease) in Prepaid Expenses	0.0	-0.1	-0.3	0.6	0.0	-0.6	0.8	-0.4	0.2	-0.6
Changes in Trading Securities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Paid	0.0	-94.0	-0.0	0.0	-0.0	-0.0	-1.0	1.0	-1.0	-0.0
Corporate Income Tax Paid	0.0	-0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Operating Receipts	0.0	0.0	0.0	0.0	-101.1	101.1	71.5	-50.0	50.0	0.0
Other Operating Payments	0.0	0.0	-0.6	0.0	101.0	-101.0	-5.3	5.3	0.0	-0.0
Net Cash Flow from Operating Activities	0.0	-46.6	-165.4	-51.5	63.6	-12.1	20.8	-26.7	-0.6	-0.0
Payments for Fixed Assets and Other Long-term Assets	0.0	0.0	0.0	0.0	0.0	0.0	-0.8	0.0	0.0	0.0
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.0	0.0	0.0	-0.0	0.0	0.0	1.1	-1.1	1.1	0.0
Loans and Purchases of Debt Instruments	0.0	0.0	0.0	0.0	0.0	0.0	-0.8	0.0	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	0.0	0.0	0.0	-0.2	0.2	0.0	0.6	0.0	0.0	0.0
Investments in Other Entities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Proceeds from Investments in Other Entities	0.0	191.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends and Interest Income Received	0.0	0.0	0.0	-0.0	0.0	0.0	0.0	-0.0	0.0	0.0
Increase/(Decrease) in Term Deposits	0.0	0.0	0.0	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	0.0	0.0	0.0
Other Investing Receipts	0.0	0.0	0.0	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	0.0	0.0	0.0
Net Cash Flow from Investing Activities	0.0	191.8	0.0	-0.3	0.3	0.0	0.1	-1.1	1.1	0.0
Proceeds from Equity Issuance and Capital Contributions	0.0	0.0	195.0	0.0	-1.2	1.2	0.0	0.0	0.0	0.0
Share Repurchases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Proceeds from Borrowings	0.0	5.1	4.3	-16.7	5.7	11.0	5.1	27.2	0.0	0.0
Repayment of Borrowings	0.0	-130.9	-35.3	65.2	-65.0	-0.1	-26.1	-0.0	-0.0	-0.1
Repayment of Finance Leases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Receipts	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Payments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Financing Activities	0.0	-125.8	164.0	48.4	-60.5	12.1	-21.0	27.1	-0.0	-0.1
Net Cash Flow During the Period	0.0	19.4	-1.5	-3.3	3.4	-0.1	-0.1	-0.6	0.4	-0.1
Cash and Cash Equivalents at Beginning of Period	20.2	0.7	2.2	0.0	0.5	0.5	1.0	1.0	1.0	1.0
FX Difference from Revaluation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	0.0	20.2	0.7	0.0	3.8	0.5	0.5	0.6	1.3	0.9

Need support? If you need support with content lookup or want to provide feedback about content on the website, please contact us below.

CIG

What Is Changing

Financial Statements

Profitability

Balance Sheet

Cash Flow

Related Research