FID

Listed Company · HNX

Price

2,100

Latest close

03 Apr 2026

P/E -8.2x

EPS (TTM) -257

ROE (TTM) -5.1%

P/B 0.2x

BVPS (Latest) 9,753

ROA (TTM) -4.0%

What Is Changing

FID has not yet shown a broad-based top-line recovery. Revenue posted -21.1% YoY, but net margin reached -32.48% with an additional -46.6pp improvement versus the prior year. The next question is whether current profit momentum can hold through the next cycle.

Revenue decreased 21.1% YoY to VND 44.3bn in 2025.
Quarterly Net Income decreased 116.5% YoY to VND -3.5bn in 2025Q4.
Net margin declined from 14.16% in the prior period to -32.48% in 2025.

Metric	2025	2024	2023	2022	2021
Revenue	44.3	56.1	84.1	38.3	140.4
Growth	-21%	-33%	+119%	-73%	—
Net Income	-14.4	7.9	-27.3	0.1	2.0
Net Margin	-32.48%	14.16%	-32.50%	0.17%	1.45%

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	11.0	0.8	22.7	9.8	36.4	5.8	13.1	0.8	30.8	11.8	40.7	0.8
Growth	+1287%	-96%	+132%	-73%	+523%	-56%	+1553%	-97%	+162%	-71%	+5023%	—
Net Income	-3.5	-3.6	-3.8	-3.4	21.2	-1.2	-1.3	-1.3	-0.8	-0.8	-0.9	-0.1
Net Margin	-31.56%	-457.76%	-16.90%	-35.05%	58.17%	-20.28%	-10.01%	-163.35%	-2.54%	-6.65%	-2.13%	-18.48%

Financial Statements

Profitability

Net margin reached -32.48% while Revenue posted -21.1% YoY.

Balance Sheet

Inventory stood at 0.0bn, liabilities at 107.5bn, and equity at 241.1bn.

Cash Flow

Operating cash flow was 21.6bn in 2024, while investing cash flow was -2.0bn.

Financing cash flow: 0.0bn.

Item	2025	2024	2023	2022	2021
Revenue	44.3	56.1	84.1	38.3	140.4
Revenue Deductions	0.0	0.0	0.0	0.0	0.0
Net Revenue	44.3	56.1	84.1	38.3	140.4
Cost of Goods Sold	43.3	54.7	82.9	37.4	0.0
Gross Profit	1.0	1.4	1.2	1.0	3.7
Financial Income	0.1	0.0	0.3	0.0	0.0
Financial Expenses	3.7	5.2	0.0	0.0	2.1
Interest Expense	-0.2	5.2	0.0	0.0	-0.0
Share of Associates and Joint Ventures	0.0	0.0	0.0	0.0	-0.0
Selling Expenses	0.0	0.0	0.0	0.0	-0.0
General and Administrative Expenses	10.7	-13.1	26.2	0.8	-3.7
Operating Profit	-13.4	9.2	-24.7	0.1	2.1
Other Income	0.0	0.0	0.0	0.2	0.0
Other Expenses	0.9	1.3	2.6	0.2	0.0
Other Profit	-0.9	-1.3	-2.6	-0.0	-0.0
Profit Before Tax	-14.4	7.9	-27.3	0.1	2.1
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	-14.4	7.9	-27.3	0.1	2.0
Non-controlling Interest	-1.0	3.6	-5.8	0.0	-0.0
Profit Attributable to Parent	-13.4	4.4	-21.6	0.1	2.0
Earnings per Share	-5,402.00	176.00	-873.00	3.00	87.40
Diluted EPS	-540.15	176.29	-872.96	3.00	82.22

Item	2025	2024	2023	2022	2021
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	33.5	56.6	30.3	22.7	24.7
I. Cash and cash equivalents	2.0	20.7	1.1	0.7	2.7
1. Cash	2.0	20.7	1.1	0.7	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	30.0	34.1	27.2	20.3	19.8
1. Short-term trade accounts receivable	15.7	10.6	26.9	8.3	0.0
2. Short-term prepayments to suppliers	16.1	21.5	0.3	12.0	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	2.0	0.0	0.0	0.0
6. Other short-term receivables	0.0	0.0	22.1	0.0	0.0
7. Provision for short-term doubtful debts (*)	-1.7	0.0	-22.1	0.0	0.0
8. Assets awaiting resolution	0.0	0.0	0.0	0.0	0.0
IV. Inventories	0.0	0.0	0.0	0.0	0.2
1. Inventories	0.0	0.0	0.0	0.0	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	1.5	1.7	1.9	1.7	1.9
1. Short-term prepayments	0.0	0.0	0.0	0.0	0.0
2. Value added tax to be reclaimed	1.5	1.7	1.9	1.7	0.0
3. Taxes and other receivables from state authorities	0.0	0.0	0.0	0.0	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)	315.0	304.7	277.9	225.8	228.3
I. Long-term receivables	0.4	0.4	0.4	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	0.4	0.4	0.4	0.0	0.0
7. Provision for long-term doubtful debts	0.0	0.0	0.0	0.0	0.0
II. Fixed assets	35.6	39.4	43.3	36.6	39.6
1. Tangible fixed assets	35.6	39.4	43.3	36.6	39.6
- Cost	73.6	73.6	73.6	45.8	0.0
- Accumulated depreciation	-38.0	-34.1	-30.3	-9.2	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	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	0.0	0.0	0.0	0.0	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	201.4	201.4	201.4	0.0	0.0
1. Long-term production in progress	0.0	0.0	0.0	0.0	0.0
2. Construction in progress	201.4	201.4	201.4	0.0	0.0
V. Long-term financial investments	22.0	0.0	0.0	188.6	188.6
1. Investments in subsidiaries	0.0	0.0	0.0	0.0	0.0
2. Investments in associates, joint-ventures	22.0	0.0	0.0	188.6	0.0
3. Investments in other entities	0.0	0.0	0.0	0.0	0.0
4. Provision for diminution in value of long-term investments	0.0	0.0	0.0	0.0	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	55.6	63.4	32.8	0.6	0.0
1. Long-term prepayments	0.0	0.1	0.4	0.6	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	0.0
5. Goodwill	55.6	63.3	32.4	0.0	0.0
VII. Goodwill (before 2015)	0.0	0.0	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	348.6	361.3	308.2	248.5	252.9
A. LIABILITIES (300=210+330)	107.5	105.8	40.7	0.2	4.6
I. Short -term liabilities	107.5	105.8	40.7	0.2	4.6
1. Short-term trade accounts payable	2.2	4.1	3.3	0.1	4.5
2. Short-term advances from customers	0.0	0.0	0.0	0.0	0.0
3. Taxes and other payables to state authorities	0.0	0.0	0.0	0.0	0.0
4. Payable to employees	0.0	0.0	0.0	0.0	0.0
5. Short-term acrrued expenses	67.4	63.7	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
9. Other short-term payables	0.9	1.0	0.5	0.1	0.0
10. Short-term borrowings and financial leases	36.9	36.9	36.9	0.0	0.0
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	0.0	0.0	0.0	0.0	0.0
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	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
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)	241.1	255.4	267.4	248.4	248.3
I. Owner's equity	241.1	255.4	267.4	248.4	0.0
1. Owner's capital	247.2	247.2	247.2	247.2	248.3
- Common stock with voting right	247.2	247.2	247.2	247.2	247.2
- Preferred stock	0.0	0.0	0.0	0.0	0.0
2. Share premium	-0.1	-0.1	-0.1	-0.1	-0.1
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	0.0	0.0	0.0	0.0	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	-35.6	-22.2	-20.2	1.4	1.3
- Accumulated retained earning at the end of the previous period	-22.2	-26.6	1.4	1.3	0.3
- Undistributed earnings in this period	-13.4	4.4	-21.6	0.1	1.0
12. Reserves for investment in construction	0.0	0.0	0.0	0.0	0.0
13. Minority's interest	29.6	30.6	40.6	0.0	0.0
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)	348.6	361.3	308.2	248.5	252.9

Item	2024	2023	2022	2021	2020
Profit Before Tax	7.9	-27.3	0.1	1.0	-2.0
Depreciation of Fixed Assets and Investment Property	11.5	7.8	3.0	3.0	0.0
Provision (Increase)/Reversal	-22.1	22.1	0.0	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	-0.0	-0.3	-0.0	0.0	0.0
Interest Expense	5.2	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
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	0.0	0.0	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	2.6	2.3	3.1	3.0	0.1
Increase/(Decrease) in Receivables	12.2	-4.7	-0.3	0.0	0.0
Increase/(Decrease) in Inventory	0.0	0.2	0.2	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	6.6	3.5	-4.4	0.0	0.0
Increase/(Decrease) in Prepaid Expenses	0.2	0.2	-0.6	0.0	0.0
Changes in Trading Securities	0.0	0.0	0.0	0.0	0.0
Interest Paid	0.0	0.0	0.0	0.0	0.0
Corporate Income Tax Paid	0.0	-0.0	-0.0	0.0	0.0
Other Operating Receipts	0.0	0.0	0.0	0.0	0.0
Other Operating Payments	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Operating Activities	21.6	1.4	-2.0	-9.6	-21.6
Payments for Fixed Assets and Other Long-term Assets	0.0	0.0	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
Loans and Purchases of Debt Instruments	-3.5	0.0	0.0	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	1.5	0.0	0.0	0.0	0.0
Investments in Other Entities	0.0	0.0	0.0	0.0	-8.1
Proceeds from Investments in Other Entities	0.0	0.8	0.0	0.0	0.0
Dividends and Interest Income Received	0.0	0.3	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	-2.0	1.1	0.0	0.0	21.7
Proceeds from Equity Issuance and Capital Contributions	0.0	0.0	0.0	11.8	0.0
Share Repurchases	0.0	0.0	0.0	0.0	0.0
Proceeds from Borrowings	0.0	0.0	0.0	0.0	0.0
Repayment of Borrowings	0.0	-2.1	0.0	0.0	0.0
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	0.0	-2.1	0.0	11.8	0.0
Net Cash Flow During the Period	19.6	0.5	-2.0	1.0	-2.2
Cash and Cash Equivalents at Beginning of Period	1.1	0.7	2.7	0.5	0.5
FX Difference from Revaluation	0.0	0.0	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	20.7	1.1	0.7	2.7	0.5

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	11.0	0.8	22.7	9.8	36.4	5.8	13.1	0.8	30.8	11.8	40.7	0.8
Revenue Deductions	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 Revenue	11.0	0.8	22.7	9.8	36.4	5.8	13.1	0.8	30.8	11.8	40.7	0.8
Cost of Goods Sold	10.8	0.8	22.2	9.6	35.5	5.7	12.8	0.8	30.4	11.5	40.2	0.8
Gross Profit	0.3	0.0	0.5	0.2	0.9	0.2	0.3	0.0	0.5	0.2	0.5	0.0
Financial Income	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.6	0.6	0.1	0.0
Financial Expenses	-0.2	1.3	1.3	1.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	-0.2	1.3	1.3	1.3	0.0	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	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	0.0	0.0	0.0	0.0	0.0
General and Administrative Expenses	3.9	2.2	2.5	2.2	-21.0	1.2	1.4	1.1	1.6	1.6	1.2	0.2
Operating Profit	-3.4	-3.4	-3.3	-3.2	21.8	-1.0	-1.1	-1.1	-0.6	-0.8	-0.5	-0.1
Other Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expenses	0.0	0.2	0.5	0.2	0.7	0.2	0.2	0.2	0.2	0.0	0.3	0.0
Other Profit	-0.0	-0.2	-0.5	-0.2	-0.7	-0.2	-0.2	-0.2	-0.1	0.0	-0.3	0.0
Profit Before Tax	-3.5	-3.6	-3.8	-3.4	21.2	-1.2	-1.3	-1.3	-0.7	-0.8	-0.9	-0.1
Current Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	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	-3.5	-3.6	-3.8	-3.4	21.2	-1.2	-1.3	-1.3	-0.8	-0.8	-0.9	-0.1
Non-controlling Interest	0.0	-0.4	-0.4	-0.3	5.0	-0.1	-0.1	-0.1	0.0	0.0	-0.1	0.0
Profit Attributable to Parent	-3.5	-3.3	-3.5	-3.1	16.2	-1.1	-1.3	-1.2	-0.8	-0.8	-0.8	-0.1
Earnings per Share	142.00	-133.00	-141.00	-125.00	655.00	-46.00	-51.00	-50.00	-33.00	-32.00	-33.00	-6.00
Diluted EPS	-141.84	-132.99	-140.80	-124.52	654.94	-45.77	-51.12	-50.38	-32.91	-31.98	-32.90	-5.94

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)	33.5	38.3	37.7	35.5	56.6	30.7	28.4	54.5	49.1	60.1	54.9	23.5
I. Cash and cash equivalents	2.0	1.1	1.4	0.8	20.7	0.5	1.0	1.0	1.1	0.7	1.2	0.8
1. Cash	2.0	1.1	1.4	0.8	20.7	0.5	1.0	1.0	1.1	0.7	1.2	0.8
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	30.0	35.6	34.7	33.1	34.1	28.5	25.7	51.7	46.1	57.3	51.6	21.0
1. Short-term trade accounts receivable	15.7	19.5	19.0	20.2	10.6	17.3	12.7	27.1	26.9	31.5	19.6	4.8
2. Short-term prepayments to suppliers	16.1	16.1	15.7	12.8	21.5	9.6	12.9	0.4	0.3	7.5	8.0	12.2
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	2.0	0.0	0.0	0.0	15.0	15.0	3.0	0.0
6. Other short-term receivables	0.0	0.0	0.0	0.1	0.0	23.8	22.1	24.2	3.9	3.4	21.0	4.0
7. Provision for short-term doubtful debts (*)	-1.7	0.0	0.0	0.0	0.0	-22.1	-22.1	0.0	0.0	0.0	0.0	0.0
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.2	0.0
1. Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.2	0.0
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	1.5	1.6	1.6	1.6	1.7	1.7	1.8	1.8	1.9	1.9	1.9	1.6
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	1.5	1.6	1.6	1.6	1.7	1.7	1.8	1.8	1.9	1.9	1.9	1.6
3. Taxes and other receivables from state authorities	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. 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)	315.0	317.9	320.8	323.8	270.3	272.2	274.1	276.0	286.0	287.9	283.6	225.0
I. Long-term receivables	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	8.5	8.5	0.4	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	8.1	8.1	0.0	0.0
6. Other long-term receivables	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	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	35.6	36.6	37.5	38.5	39.4	40.4	41.4	42.3	43.3	44.3	47.2	35.8
1. Tangible fixed assets	35.6	36.6	37.5	38.5	39.4	40.4	41.4	42.3	43.3	44.3	47.2	35.8
- Cost	73.6	73.6	73.6	73.6	73.6	73.6	73.6	73.6	73.6	73.6	73.6	45.8
- Accumulated depreciation	-38.0	-37.0	-36.0	-35.1	-34.1	-33.2	-32.2	-31.2	-30.3	-29.3	-26.4	-9.9
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	0.0	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
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	201.4	201.4	201.4	201.4	201.4	201.4	201.4	201.4	201.4	201.4	201.4	0.0
1. Long-term production 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
2. Construction in progress	201.4	201.4	201.4	201.4	201.4	201.4	201.4	201.4	201.4	201.4	201.4	0.0
V. Long-term financial investments	22.0	22.0	22.0	22.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	188.6
1. Investments in subsidiaries	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. Investments in associates, joint-ventures	22.0	22.0	22.0	22.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	188.6
3. Investments in other entities	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. Provision for diminution in value of long-term 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
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
VI. Other long-term assets	55.6	57.5	59.5	61.4	29.0	30.0	30.9	0.3	0.4	0.4	0.5	0.6
1. Long-term prepayments	0.0	0.0	0.0	0.1	0.1	0.2	0.3	0.3	0.4	0.4	0.5	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	55.6	57.5	59.4	61.4	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	28.9	29.8	30.6	31.5	32.4	33.3	34.1	0.0
TOTAL ASSETS (280=100+200)	348.6	356.2	358.5	359.3	326.9	302.9	302.5	330.5	335.1	348.0	338.5	248.5
A. LIABILITIES (300=210+330)	107.5	111.7	110.4	107.3	42.1	39.3	37.7	42.2	42.9	55.0	44.8	0.2
I. Short -term liabilities	107.5	111.7	110.4	107.3	42.1	39.3	37.7	3.2	42.9	55.0	44.8	0.2
1. Short-term trade accounts payable	2.2	6.0	6.0	4.3	4.1	1.8	0.2	2.7	3.3	15.4	5.2	0.1
2. Short-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. Taxes and other payables to state authorities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0
4. Payable to employees	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 acrrued expenses	67.4	67.6	66.3	65.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
9. Other short-term payables	0.9	1.1	1.1	1.0	1.0	0.5	0.5	0.5	0.5	0.6	0.6	0.1
10. Short-term borrowings and financial leases	36.9	36.9	36.9	36.9	36.9	36.9	36.9	0.0	39.0	39.0	39.0	0.0
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.0	0.0	0.0	0.0	0.0
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	39.0	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	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)	241.1	244.5	248.2	252.0	284.8	263.6	264.8	288.2	292.2	292.9	293.7	248.2
I. Owner's equity	241.1	244.5	248.2	252.0	284.8	263.6	264.8	288.2	292.2	292.9	293.7	248.2
1. Owner's capital	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2
- Common stock with voting right	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2	247.2
- 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	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1
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	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	-35.6	-32.1	-28.8	-25.3	-7.7	-23.8	-22.7	-4.5	-1.2	-0.4	0.4	1.2
- Accumulated retained earning at the end of the previous period	-22.2	-22.2	-22.2	-22.2	-20.2	-20.2	-20.2	-3.2	1.4	1.4	1.4	1.3
- Undistributed earnings in this period	-13.4	-9.8	-6.6	-3.1	12.5	-3.6	-2.5	-1.2	-2.6	-1.8	-1.0	-0.1
12. Reserves for investment in construction	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. Minority's interest	29.6	29.6	29.9	30.3	45.4	40.4	40.5	45.7	46.3	46.3	46.3	0.0
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)	348.6	356.2	358.5	359.3	326.9	302.9	302.5	330.5	335.1	348.0	338.5	248.5

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
Profit Before Tax	-3.5	-3.6	-3.8	-3.4	21.2	-1.2	-1.3	-1.3	-0.7	-0.8	-0.9	-0.1
Depreciation of Fixed Assets and Investment Property	2.9	2.9	2.9	2.9	1.8	1.8	1.8	1.8	1.8	1.8	1.8	0.8
Provision (Increase)/Reversal	1.7	0.0	0.0	0.0	-22.1	0.0	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0
Gain/Loss from Investment Activities	-0.0	-0.0	-0.0	-0.1	-0.0	-0.0	-0.0	-0.0	-0.6	-0.6	-0.3	-0.0
Interest Expense	-0.2	1.3	1.3	1.3	0.0	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	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	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	0.0	0.0
Other Adjustments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	1.0	0.5	0.3	0.7	0.9	0.7	0.5	0.5	0.6	0.5	0.7	0.6
Increase/(Decrease) in Receivables	3.9	-0.9	-1.6	-0.9	18.5	-2.8	1.8	-0.2	11.2	-12.1	-6.6	-0.6
Increase/(Decrease) in Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.0	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	-4.0	0.0	1.8	0.1	2.8	1.6	-2.4	-0.6	-12.2	10.3	5.3	0.1
Increase/(Decrease) in Prepaid Expenses	0.0	0.0	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.0	0.1	0.1
Changes in Trading 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
Interest Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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	-0.0	0.0
Other Operating Receipts	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Operating Activities	0.9	-0.3	0.6	-0.0	22.2	-0.4	-0.0	-0.2	-0.2	-1.3	-0.6	0.2
Payments for Fixed Assets and 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
Proceeds from Disposal of Fixed Assets and 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
Loans and Purchases of Debt Instruments	0.0	0.0	0.0	0.0	-2.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	0.0	0.0	0.0	2.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments in Other Entities	0.0	0.0	0.0	-22.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Proceeds from Investments in Other Entities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.8	0.0
Dividends and Interest Income Received	0.0	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.6	0.8	0.1	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	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	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	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	0.0	0.0
Net Cash Flow from Investing Activities	0.0	0.0	0.0	-19.9	-2.0	0.0	0.0	0.0	0.6	0.8	0.9	0.0
Proceeds from Equity Issuance and Capital Contributions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	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	0.0	0.0
Proceeds from Borrowings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repayment of Borrowings	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repayment of Finance Leases	0.0	0.0	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	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	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	0.0	0.0
Net Cash Flow from Financing Activities	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 Cash Flow During the Period	0.9	-0.3	0.6	-20.0	20.2	-0.4	-0.0	-0.2	0.4	-0.5	0.3	0.2
Cash and Cash Equivalents at Beginning of Period	1.1	1.4	0.8	20.7	1.1	1.1	1.1	1.1	0.7	0.7	0.7	0.7
FX Difference from Revaluation	0.0	0.0	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	2.0	1.1	1.4	0.8	20.7	0.5	1.0	1.0	1.1	0.7	1.2	0.8

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

FID

What Is Changing

Financial Statements

Profitability

Balance Sheet

Cash Flow

Related Research