MDF

Listed Company · UPCOM

Price

4,800

Latest close

03 Apr 2026

P/E 32.7x

EPS (TTM) 147

ROE (TTM) 1.3%

P/B 0.4x

BVPS (Latest) 11,851

ROA (TTM) 0.8%

What Is Changing

MDF has not yet shown a broad-based top-line recovery. Revenue posted -3.7% YoY, but net margin reached 0.83% with an additional +0.5pp improvement versus the prior year. The next question is whether current profit momentum can hold through the next cycle.

Net Margin expanded consistently from -3.35% in 2023 to 0.83% in 2025.
Net Income recovered 140.4% to VND 8.2bn in 2025.

Metric	2025	2024	2023	2022	2021
Revenue	986.5	1,024.3	784.7	1,287.9	1,119.5
Growth	-4%	+31%	-39%	+15%	—
Net Income	8.2	3.4	-26.3	3.3	88.2
Net Margin	0.83%	0.33%	-3.35%	0.26%	7.88%

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	323.0	239.3	196.6	227.6	289.1	280.7	239.3	215.3	264.0	186.2	170.8	163.7
Growth	+35%	+22%	-14%	-21%	+3%	+17%	+11%	-18%	+42%	+9%	+4%	—
Net Income	4.9	1.2	1.4	0.7	2.4	7.6	6.1	-10.7	-5.3	-13.7	2.4	-20.7
Net Margin	1.51%	0.49%	0.74%	0.29%	0.83%	2.71%	2.55%	-4.99%	-2.01%	-7.33%	1.38%	-12.62%

Financial Statements

Profitability

Net margin reached 0.83% while Revenue posted -3.7% YoY.

Balance Sheet

Inventory stood at 192.7bn, liabilities at 403.8bn, and equity at 653.2bn.

Cash Flow

Operating cash flow was 2.5bn in 2025, while investing cash flow was 0.9bn.

Financing cash flow: 1.9bn.

Item	2025	2024	2023	2022	2021
Revenue	987.0	1,025.4	785.3	1,292.2	1,122.1
Revenue Deductions	0.5	1.1	0.5	4.3	0.0
Net Revenue	986.5	1,024.3	784.7	1,287.9	1,119.5
Cost of Goods Sold	901.9	922.6	694.2	1,160.1	0.0
Gross Profit	84.6	101.7	90.5	127.7	218.7
Financial Income	3.0	5.6	2.6	1.6	0.6
Financial Expenses	17.5	26.9	38.1	31.4	-29.9
Interest Expense	17.1	24.7	37.8	31.0	-29.9
Share of Associates and Joint Ventures	—	0.0	0.0	0.0	-0.0
Selling Expenses	45.5	66.5	68.6	77.7	-58.9
General and Administrative Expenses	17.1	15.8	12.9	15.6	-16.2
Operating Profit	7.6	-1.9	-26.5	4.6	114.4
Other Income	1.1	5.5	0.5	0.6	0.0
Other Expenses	0.6	0.2	0.3	0.8	0.0
Other Profit	0.6	5.3	0.2	-0.2	-7.7
Profit Before Tax	8.2	3.4	-26.3	4.4	106.7
Current Income Tax Expense	—	0.0	0.0	1.1	-18.5
Deferred Income Tax Expense	—	0.0	0.0	0.0	0.0
Net Income	8.2	3.4	-26.3	3.3	88.2
Non-controlling Interest	—	0.0	0.0	0.0	-0.0
Profit Attributable to Parent	8.2	3.4	-26.3	3.3	88.2
Earnings per Share	148.00	62.00	-477.00	60.00	1,601.00
Diluted EPS	147.88	61.51	-476.86	60.00	1,600.38

Item	2025	2024	2023	2022	2021
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	381.8	319.7	458.9	400.4	419.7
I. Cash and cash equivalents	43.6	38.3	16.0	49.5	37.6
1. Cash	43.6	38.3	15.1	49.5	0.0
2. Cash equivalents	—	0.0	0.9	0.0	0.0
II. Short-term financial investments	1.1	10.0	0.0	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	1.1	10.0	0.0	0.0	0.0
III. Short-term receivables	132.5	106.9	159.3	105.2	26.7
1. Short-term trade accounts receivable	113.0	82.1	126.0	98.9	0.0
2. Short-term prepayments to suppliers	4.0	8.6	16.5	7.3	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	1.7	1.5	1.5	1.7	0.0
7. Provision for short-term doubtful debts (*)	-2.9	-1.9	-1.4	-2.7	0.0
8. Assets awaiting resolution	16.6	16.6	16.6	0.0	0.0
IV. Inventories	192.7	156.7	269.7	238.3	350.8
1. Inventories	195.5	159.6	270.7	239.6	0.0
2. Provision for decline in value of inventories	-2.8	-3.0	-1.0	-1.3	0.0
V. Other short-term assets	12.0	7.8	13.9	7.4	4.6
1. Short-term prepayments	12.0	7.8	13.8	6.8	0.0
2. Value added tax to be reclaimed	—	0.0	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	—	0.0	0.1	0.6	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)	675.2	715.6	761.9	838.1	888.5
I. Long-term receivables	—	0.0	0.0	0.0	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	—	0.0	0.0	0.0	0.0
7. Provision for long-term doubtful debts	—	0.0	0.0	0.0	0.0
II. Fixed assets	626.3	670.6	717.3	780.5	872.7
1. Tangible fixed assets	626.0	670.2	716.9	779.9	871.7
- Cost	1,802.6	1,795.5	1,786.1	1,786.3	0.0
- Accumulated depreciation	-1,176.6	-1,125.3	-1,069.3	-1,006.5	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	0.3	0.4	0.4	0.6	1.0
- Cost	4.3	4.3	4.3	4.3	0.0
- Accumulated depreciation	-4.0	-3.9	-3.9	-3.7	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	0.1	0.4	0.3	0.1	0.1
1. Long-term production in progress	—	0.0	0.0	0.0	0.0
2. Construction in progress	0.1	0.4	0.3	0.1	0.0
V. Long-term financial investments	3.0	3.0	3.0	3.0	3.0
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	3.0	3.0	3.0	3.0	0.0
4. Provision for diminution in value of long-term investments	—	0.0	0.0	0.0	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	45.8	41.6	41.2	54.5	0.0
1. Long-term prepayments	23.6	12.8	12.5	17.2	0.0
2. Deferred income tax assets	—	0.0	0.0	0.0	0.0
3. Long-term equipment, supplies, spare parts	22.2	28.8	28.7	37.3	0.0
4. Other long-term assets	—	0.0	0.0	0.0	12.7
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)	1,057.0	1,035.4	1,220.8	1,238.4	1,308.2
A. LIABILITIES (300=210+330)	403.8	390.3	580.2	571.2	580.8
I. Short -term liabilities	403.8	390.3	580.2	539.6	439.2
1. Short-term trade accounts payable	39.2	43.4	105.5	44.1	61.4
2. Short-term advances from customers	13.6	3.0	0.1	0.5	1.0
3. Taxes and other payables to state authorities	4.9	3.6	1.7	8.7	0.0
4. Payable to employees	9.8	4.0	3.0	17.1	0.0
5. Short-term acrrued expenses	7.8	6.3	4.1	2.7	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	15.2	18.6	15.5	8.1	0.0
10. Short-term borrowings and financial leases	313.1	311.1	448.0	451.5	300.7
11. Provision for short-term liabilities	—	0.0	0.0	0.0	0.0
12.. Bonus and welfare fund	0.3	0.3	2.5	7.0	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	—	0.0	0.0	31.6	141.6
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	31.6	141.6
9. Convertible bonds	—	0.0	0.0	0.0	0.0
10. Preferred stock (Debts)	—	0.0	0.0	0.0	0.0
11. Deferred income tax liabilities	—	0.0	0.0	0.0	0.0
12. Provision for long-term liabilities	—	0.0	0.0	0.0	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)	653.2	645.0	640.6	667.3	727.4
I. Owner's equity	653.2	645.0	640.6	667.3	0.0
1. Owner's capital	551.1	551.1	551.1	551.1	727.4
- Common stock with voting right	551.1	551.1	551.1	551.1	551.1
- Preferred stock	—	0.0	0.0	0.0	0.0
2. Share premium	12.0	12.0	12.0	12.0	12.0
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	—	0.0	0.0	0.0	0.0
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	100.8	100.8	100.8	100.8	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	-10.8	-19.0	-23.4	3.3	63.4
- Accumulated retained earning at the end of the previous period	-19.0	-22.3	2.9	0.0	0.0
- Undistributed earnings in this period	8.2	3.4	-26.3	3.3	63.4
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)	1,057.0	1,035.4	1,220.8	1,238.4	1,308.2

Item	2025	2024	2023	2022	2021
Profit Before Tax	—	0.0	0.0	0.0	0.0
Depreciation of Fixed Assets and Investment Property	—	0.0	0.0	0.0	0.0
Provision (Increase)/Reversal	—	0.0	0.0	0.0	0.0
FX Gain/Loss from Revaluation of Monetary Items	—	0.0	0.0	0.0	0.0
Gain/Loss from Investment Activities	—	0.0	0.0	0.0	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	—	0.0	0.0	0.0	0.0
Increase/(Decrease) in Receivables	—	0.0	0.0	0.0	0.0
Increase/(Decrease) in Inventory	—	0.0	0.0	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	—	0.0	0.0	0.0	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	—	0.0	0.0	0.0	0.0
Corporate Income Tax Paid	—	0.0	-0.1	-9.3	0.0
Other Operating Receipts	68.7	73.4	66.2	124.7	0.0
Other Operating Payments	-107.0	-102.2	-96.9	-154.7	0.0
Net Cash Flow from Operating Activities	2.5	172.0	3.3	43.9	40.3
Payments for Fixed Assets and Other Long-term Assets	-9.0	-2.4	-4.1	-2.4	-6.1
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.7	1.1	2.4	0.0	0.7
Loans and Purchases of Debt Instruments	—	0.0	0.0	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	0.3	0.0	0.0	0.0	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	0.9	-11.3	-1.7	-2.3	-5.3
Proceeds from Equity Issuance and Capital Contributions	—	0.0	0.0	0.0	0.0
Share Repurchases	—	0.0	0.0	0.0	0.0
Proceeds from Borrowings	889.5	827.4	669.1	780.9	486.1
Repayment of Borrowings	-887.6	-964.2	-704.2	-740.1	-534.0
Repayment of Finance Leases	—	0.0	0.0	0.0	0.0
Dividends Paid	-0.1	-0.2	0.0	-70.4	-18.1
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	1.9	-137.1	-35.1	-29.6	-66.0
Net Cash Flow During the Period	5.3	23.6	-33.5	12.0	31.6
Cash and Cash Equivalents at Beginning of Period	38.3	16.0	49.5	37.6	68.6
FX Difference from Revaluation	0.0	-1.3	-0.0	-0.2	-0.0
Cash and Cash Equivalents at End of Period	43.6	38.3	16.0	49.5	37.6

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	323.0	239.8	196.6	227.6	289.7	280.8	239.3	215.6	264.1	186.8	170.8	163.7
Revenue Deductions	—	0.4	0.0	0.0	0.6	0.1	0.0	0.4	0.0	0.5	0.0	0.0
Net Revenue	323.0	239.3	196.6	227.6	289.1	280.7	239.3	215.3	264.0	186.2	170.8	163.7
Cost of Goods Sold	297.1	220.9	174.2	209.8	262.8	247.4	211.0	199.4	230.0	174.4	141.3	159.6
Gross Profit	26.0	18.5	22.3	17.8	26.3	33.2	28.3	15.9	34.1	11.9	29.5	4.0
Financial Income	0.2	1.1	0.8	1.1	2.6	0.1	1.5	1.4	0.6	1.2	0.6	0.2
Financial Expenses	4.5	4.3	4.4	4.3	5.5	7.8	6.6	7.0	9.0	9.5	10.3	9.3
Interest Expense	4.4	4.3	4.3	4.1	5.3	5.9	6.5	7.0	8.8	9.5	10.3	9.2
Share of Associates and Joint Ventures	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling Expenses	11.2	10.3	13.6	10.5	16.4	14.8	17.5	17.8	26.3	14.4	15.8	12.0
General and Administrative Expenses	6.1	3.7	3.7	3.5	4.7	3.2	4.4	3.5	4.5	3.2	1.7	3.5
Operating Profit	4.3	1.2	1.4	0.6	2.3	7.6	1.3	-11.1	-5.1	-14.0	2.3	-20.6
Other Income	1.2	—	—	0.1	0.1	0.1	5.0	0.4	2.5	0.1	0.1	0.0
Other Expenses	0.6	0.0	0.0	—	0.0	0.1	0.2	0.1	2.7	-0.3	0.0	0.1
Other Profit	0.6	-0.0	-0.0	0.1	0.1	-0.0	4.8	0.3	-0.2	0.4	0.1	-0.1
Profit Before Tax	4.9	1.2	1.4	0.7	2.4	7.6	6.1	-10.7	-5.3	-13.7	2.4	-20.7
Current Income Tax Expense	—	—	—	—	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
Net Income	4.9	1.2	1.4	0.7	2.4	7.6	6.1	-10.7	-5.3	-13.7	2.4	-20.7
Non-controlling Interest	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Profit Attributable to Parent	4.9	1.2	1.4	0.7	2.4	7.6	6.1	-10.7	-5.3	-13.7	2.4	-20.7
Earnings per Share	88.00	21.00	26.00	12.00	43.00	138.00	111.00	-195.00	-96.00	-248.00	43.00	-375.00
Diluted EPS	88.00	21.00	26.00	12.00	62.00	138.00	111.00	-195.00	-96.00	-248.00	43.00	-375.00

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)	381.8	379.3	390.8	340.1	319.7	404.4	363.9	371.5	435.9	383.4	409.8	401.5
I. Cash and cash equivalents	43.6	9.7	28.3	13.4	48.3	93.3	26.2	5.8	16.0	4.3	11.1	2.2
1. Cash	43.6	9.7	28.3	13.4	38.3	83.3	26.2	5.8	15.1	4.3	11.1	2.2
2. Cash equivalents	—	—	—	—	10.0	10.0	0.0	0.0	0.9	0.0	0.0	0.0
II. Short-term financial investments	1.1	1.1	3.1	3.1	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
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
3. Held to maturity investments	1.1	1.1	3.1	3.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
III. Short-term receivables	132.5	137.2	128.5	131.7	106.9	108.8	131.1	146.3	142.6	105.9	104.3	94.4
1. Short-term trade accounts receivable	113.0	111.5	109.0	98.3	82.1	85.7	106.1	119.8	126.0	94.5	97.8	84.7
2. Short-term prepayments to suppliers	4.0	8.7	3.0	10.5	8.6	7.1	6.6	6.4	16.5	7.0	4.1	10.0
3. Short-term inter-company receivables	—	—	—	—	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
5. Short-term loan receivables	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
6. Other short-term receivables	1.7	2.2	1.7	8.1	1.5	1.4	3.9	4.9	1.5	5.8	3.8	1.9
7. Provision for short-term doubtful debts (*)	-2.9	-1.8	-1.8	-1.9	-1.9	-1.9	-2.1	-1.4	-1.4	-1.5	-1.5	-2.2
8. Assets awaiting resolution	16.6	16.6	16.6	16.6	16.6	16.6	16.6	16.6	0.0	0.0	0.0	0.0
IV. Inventories	192.6	217.8	219.6	183.4	156.7	192.6	195.5	209.1	263.3	261.4	285.0	298.4
1. Inventories	195.5	220.5	223.6	186.1	159.6	194.7	197.6	210.1	264.3	262.4	286.0	299.8
2. Provision for decline in value of inventories	-2.8	-2.7	-4.0	-2.7	-3.0	-2.1	-2.1	-1.0	-1.0	-1.0	-1.0	-1.3
V. Other short-term assets	12.0	13.6	11.4	8.5	7.8	9.6	11.1	10.3	13.9	11.8	9.5	6.5
1. Short-term prepayments	12.0	13.6	11.4	8.5	7.8	9.6	11.1	10.2	13.8	11.8	8.9	5.9
2. Value added tax to be reclaimed	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	—	—	—	—	0.0	0.0	0.0	0.1	0.1	0.0	0.6	0.6
4. Government bonds	—	—	—	—	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
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	675.2	689.7	701.9	703.4	715.6	731.0	749.0	761.1	767.6	788.6	801.6	817.5
I. Long-term receivables	—	—	—	—	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
2. Long-term prepayments to suppliers	—	—	—	—	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
4. Long-term inter-company receivables	—	—	—	—	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
6. Other long-term receivables	—	—	—	—	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
II. Fixed assets	626.3	642.5	655.6	656.2	670.6	686.1	703.4	716.0	717.3	738.5	749.4	762.7
1. Tangible fixed assets	626.0	642.2	655.3	655.9	670.2	685.7	703.0	715.6	716.9	738.1	748.9	762.1
- Cost	—	—	—	—	1,795.5	1,795.5	1,795.5	1,797.8	1,786.1	1,788.3	1,786.3	1,786.3
- Accumulated depreciation	—	—	—	—	-1,125.3	-1,109.8	-1,092.5	-1,082.2	-1,069.3	-1,050.2	-1,037.4	-1,024.2
2. Financial leased fixed assets	—	—	—	—	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
- Accumulated depreciation	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Intangible fixed assets	0.3	0.3	0.3	0.4	0.4	0.4	0.4	0.4	0.4	0.5	0.5	0.6
- Cost	—	—	—	—	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
III. Investment properties	—	—	—	—	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
- Accumulated depreciation	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
IV. Long-term assets in progress	0.1	0.2	0.1	2.6	0.4	0.5	0.4	0.3	0.3	0.6	0.3	0.1
1. Long-term production in progress	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Construction in progress	0.1	0.2	0.1	2.6	0.4	0.5	0.4	0.3	0.3	0.6	0.3	0.1
V. Long-term financial investments	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0
1. Investments in subsidiaries	—	—	—	—	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
3. Investments in other entities	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0
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
5. Held to maturity investments	—	—	—	—	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
VI. Other long-term assets	45.8	44.0	43.2	41.5	41.6	41.4	42.3	41.8	47.0	46.5	48.9	51.7
1. Long-term prepayments	23.6	21.5	20.4	15.2	12.8	11.8	12.5	11.7	12.5	10.8	13.1	15.4
2. Deferred income tax assets	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	36.3
3. Long-term equipment, supplies, spare parts	22.2	22.5	22.8	26.3	28.8	29.6	29.7	30.0	34.5	35.7	35.7	0.0
4. Other long-term assets	—	—	—	—	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
VII. Goodwill (before 2015)	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	1,057.0	1,069.0	1,092.8	1,043.4	1,035.4	1,135.4	1,113.0	1,132.6	1,203.5	1,172.0	1,211.4	1,219.0
A. LIABILITIES (300=210+330)	403.8	420.7	445.6	397.7	390.3	492.6	477.8	502.8	573.9	539.5	565.2	572.4
I. Short -term liabilities	403.8	420.7	445.6	397.7	390.3	492.6	477.8	502.8	542.3	507.9	533.6	540.8
1. Short-term trade accounts payable	39.2	41.3	47.1	36.0	43.4	47.6	40.3	83.0	105.6	52.9	45.7	70.1
2. Short-term advances from customers	13.6	2.3	15.5	3.9	3.0	2.2	0.2	0.1	0.1	2.9	0.1	1.7
3. Taxes and other payables to state authorities	4.9	7.5	6.2	3.3	3.6	15.5	7.3	3.6	1.7	13.4	8.0	3.8
4. Payable to employees	9.8	6.8	5.3	4.9	4.0	3.7	2.5	2.8	3.0	2.8	1.7	4.9
5. Short-term acrrued expenses	7.8	7.5	7.3	7.0	6.3	9.9	6.5	2.7	4.1	5.9	5.7	6.0
6. Short-term inter-company payables	—	—	—	—	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
8. Short-term unearned revenue	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
9. Other short-term payables	15.2	14.8	15.6	14.5	18.6	15.5	14.6	15.5	9.1	10.7	8.4	8.4
10. Short-term borrowings and financial leases	313.1	340.1	348.3	327.8	311.1	398.1	406.1	394.9	416.4	416.6	460.9	445.5
11. Provision for short-term liabilities	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
12.. Bonus and welfare fund	0.3	0.4	0.3	0.2	0.3	0.2	0.2	0.2	2.5	2.7	3.1	0.5
13. Price stabilization fund	—	—	—	—	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
II. Long-term liabilities	—	—	—	—	0.0	0.0	0.0	0.0	31.6	31.6	31.6	31.6
1. Long-term trade payables	—	—	—	—	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
3. Long-term acrrued expenses	—	—	—	—	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
5. Long-term inter-company payables	—	—	—	—	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
7. Other long-term liabilities	—	—	—	—	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	31.6	31.6	31.6	31.6
9. Convertible bonds	—	—	—	—	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
11. Deferred income tax liabilities	—	—	—	—	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
13. Fund for technology development	—	—	—	—	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
B. OWNER'S EQUITY (400=410+430)	653.2	648.3	647.1	645.7	645.0	642.8	635.2	629.8	629.6	632.6	646.2	646.6
I. Owner's equity	653.2	648.3	647.1	645.7	645.0	642.8	635.2	629.8	629.6	632.6	646.2	646.6
1. Owner's capital	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1
- Common stock with voting right	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1
- Preferred stock	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Share premium	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0
3. Convertible bond option	—	—	—	—	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
5. Treasury shares	—	—	—	—	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
7. Foreign exchange differences	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
8. Investment and development fund	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8
9. Fund to support corporate restructuring	—	—	—	—	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
11. Undistributed earnings after tax	-10.8	-15.7	-16.8	-18.3	-19.0	-21.2	-28.8	-34.1	-34.4	-31.4	-17.7	-17.4
- Accumulated retained earning at the end of the previous period	-19.0	-19.0	-19.0	-19.0	-22.3	-22.2	-22.2	-23.4	2.9	0.6	0.6	3.3
- Undistributed earnings in this period	8.2	3.3	2.1	0.7	3.4	1.0	-6.6	-10.7	-37.3	-32.0	-18.3	-20.7
12. Reserves for investment in construction	—	—	—	—	0.0	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	0.0
14. Financial reserves	—	—	—	—	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
1. Subsidized not-for-profit funds	—	—	—	—	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
C. MINORITY'S INTEREST	—	—	—	—	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)	1,057.0	1,069.0	1,092.8	1,043.4	1,035.4	1,135.4	1,113.0	1,132.6	1,203.5	1,172.0	1,211.4	1,219.0

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	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation of Fixed Assets and Investment Property	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Provision (Increase)/Reversal	—	—	—	—	0.0	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
Gain/Loss from Investment Activities	—	—	—	—	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	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
Interest Income and Dividends	—	—	—	—	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
Other Adjustments	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Receivables	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Inventory	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Prepaid Expenses	—	—	—	—	0.0	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	0.0
Interest Paid	—	—	—	—	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
Other Operating Receipts	—	—	—	—	8.1	22.2	26.7	15.8	21.9	15.0	14.6	14.7
Other Operating Payments	-30.6	-4.2	-23.6	-48.6	-42.3	-34.5	-2.7	-22.7	-33.1	-13.5	-34.6	-15.6
Net Cash Flow from Operating Activities	62.9	-11.6	-2.2	-46.6	42.7	76.4	8.2	44.0	10.6	40.4	-6.3	-41.4
Payments for Fixed Assets and Other Long-term Assets	-2.6	-0.8	-3.4	-2.3	-0.8	0.0	-0.2	-1.1	-1.1	-2.8	-0.2	0.0
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.7	—	—	—	0.0	0.0	1.2	0.0	2.4	0.0	0.0	0.0
Loans and Purchases of Debt Instruments	—	—	—	—	0.0	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	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	0.0
Proceeds from Investments in Other Entities	—	15.1	—	—	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	0.3	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
Acquisition of Non-controlling Interests	—	—	—	—	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
Other Investing Payments	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Investing Activities	-1.9	1.3	-3.4	4.9	-0.8	0.0	1.1	-1.1	1.3	-2.8	-0.2	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
Share Repurchases	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Proceeds from Borrowings	268.5	206.3	186.1	228.6	226.6	220.9	237.8	142.1	190.4	133.7	143.8	201.2
Repayment of Borrowings	-295.5	-214.5	-165.6	-212.0	-313.5	-229.0	-226.6	-195.2	-190.6	-178.0	-128.4	-207.2
Repayment of Finance Leases	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	-0.1	—	—	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
Other Financing Payments	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Financing Activities	-27.0	-8.3	20.5	16.7	-86.9	-8.0	11.2	-53.1	-0.2	-44.3	15.4	-6.0
Net Cash Flow During the Period	33.9	-18.6	14.9	-25.0	-45.0	68.4	20.4	-10.2	11.7	-6.7	8.9	-47.3
Cash and Cash Equivalents at Beginning of Period	9.7	28.3	13.4	38.3	16.0	16.0	16.0	16.0	49.5	49.5	49.5	49.5
FX Difference from Revaluation	0.0	0.0	0.0	0.0	0.1	-1.4	-0.0	0.0	-0.0	-0.0	0.0	-0.0
Cash and Cash Equivalents at End of Period	43.6	9.7	28.3	13.4	48.3	93.3	26.2	5.8	16.0	4.3	11.1	2.2

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

MDF

What Is Changing

Financial Statements

Profitability

Balance Sheet

Cash Flow

Related Research