PCE

Listed Company · HNX

Price

19,600

Latest close

03 Apr 2026

P/E 7.7x

EPS (TTM) 2,536

ROE (TTM) 13.2%

P/B 1.0x

BVPS (Latest) 18,973

ROA (TTM) 7.3%

What Is Changing

PCE no longer looks like a business simply rebounding from a weak base. Revenue posted +15.2% YoY, while net margin reached 0.70% with an additional -0.2pp improvement versus the prior year. The next question is whether current profit momentum can hold through the next cycle.

Net Income growth slowed to -8.4% in 2025 from 32.4% in the prior period, at VND 25.4bn.
Revenue growth accelerated to 15.3% in 2025, up 16.0pp versus the prior year.

Metric	2025	2024	2023	2022	2021
Revenue	3,630.8	3,150.4	3,174.0	3,490.4	3,036.6
Growth	+15%	-1%	-9%	+15%	—
Net Income	25.4	27.7	20.9	29.7	65.8
Net Margin	0.70%	0.88%	0.66%	0.85%	2.17%

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	533.5	609.9	1,507.7	979.7	546.8	717.4	1,172.9	713.3	562.4	801.0	1,125.0	685.6
Growth	-13%	-60%	+54%	+79%	-24%	-39%	+64%	+27%	-30%	-29%	+64%	—
Net Income	2.8	2.3	13.6	6.7	5.4	5.0	10.8	6.6	2.9	5.5	7.3	5.3
Net Margin	0.53%	0.37%	0.90%	0.68%	0.99%	0.70%	0.92%	0.92%	0.51%	0.68%	0.65%	0.78%

Financial Statements

Profitability

Net margin reached 0.70% while Revenue posted +15.2% YoY.

Balance Sheet

Inventory stood at 56.8bn, liabilities at 184.7bn, and equity at 189.8bn.

Cash Flow

Operating cash flow was 6.7bn in 2025, while investing cash flow was 0.9bn.

Financing cash flow: -25.0bn.

Item	2025	2024	2023	2022	2021
Revenue	3,720.3	3,216.6	3,230.3	3,518.9	3,061.3
Revenue Deductions	89.5	66.2	56.3	28.5	0.0
Net Revenue	3,630.8	3,150.4	3,174.0	3,490.4	3,036.6
Cost of Goods Sold	3,535.8	3,069.9	3,093.3	3,397.5	0.0
Gross Profit	95.0	80.4	80.7	92.9	134.3
Financial Income	4.0	1.4	1.6	0.5	1.5
Financial Expenses	0.1	0.3	0.4	0.9	-1.6
Interest Expense	0.1	0.3	0.4	0.9	-1.0
Share of Associates and Joint Ventures	—	0.0	0.0	0.0	-0.0
Selling Expenses	50.8	50.2	43.3	41.8	-44.0
General and Administrative Expenses	25.4	20.9	22.2	21.5	-17.3
Operating Profit	22.7	10.4	16.4	29.2	72.9
Other Income	9.2	24.6	10.2	8.9	0.0
Other Expenses	0.0	0.1	0.2	0.3	0.0
Other Profit	9.2	24.4	9.9	8.6	10.5
Profit Before Tax	31.9	34.8	26.4	37.8	83.4
Current Income Tax Expense	6.5	7.1	5.3	8.0	-17.6
Deferred Income Tax Expense	—	0.0	0.1	0.1	0.0
Net Income	25.4	27.7	20.9	29.7	65.8
Non-controlling Interest	—	0.0	0.0	0.0	-0.0
Profit Attributable to Parent	25.4	27.7	20.9	29.7	65.8
Earnings per Share	2,021.00	2,218.00	1,626.00	2,319.00	1.00
Diluted EPS	2,539.57	2,771.88	2,093.91	2,969.82	6,580.93

Item	2025	2024	2023	2022	2021
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	341.2	292.8	195.7	237.4	248.4
I. Cash and cash equivalents	147.2	164.5	146.2	55.6	15.6
1. Cash	6.2	74.5	76.2	7.6	0.0
2. Cash equivalents	141.0	90.0	70.0	48.0	0.0
II. Short-term financial investments	—	0.0	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	—	0.0	0.0	0.0	0.0
III. Short-term receivables	131.4	126.7	49.0	50.1	96.8
1. Short-term trade accounts receivable	15.6	21.8	35.6	18.8	0.0
2. Short-term prepayments to suppliers	114.1	103.9	13.4	28.7	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	1.0	0.1	2.6	0.0
7. Provision for short-term doubtful debts (*)	—	0.0	0.0	0.0	0.0
8. Assets awaiting resolution	—	0.0	0.0	0.0	0.0
IV. Inventories	56.8	1.0	0.0	131.1	133.5
1. Inventories	58.3	1.0	0.0	146.5	0.0
2. Provision for decline in value of inventories	-1.5	0.0	0.0	-15.4	0.0
V. Other short-term assets	5.8	0.7	0.5	0.6	2.5
1. Short-term prepayments	3.1	0.7	0.5	0.6	0.0
2. Value added tax to be reclaimed	2.7	0.0	0.0	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)	33.3	31.4	32.4	32.1	36.0
I. Long-term receivables	0.1	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	0.1	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	28.0	27.0	27.7	27.0	30.5
1. Tangible fixed assets	7.5	6.3	6.9	6.2	9.5
- Cost	80.2	78.6	77.8	75.2	0.0
- Accumulated depreciation	-72.7	-72.3	-70.8	-69.0	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	20.5	20.7	20.8	20.9	21.0
- Cost	22.3	22.3	22.3	22.3	0.0
- Accumulated depreciation	-1.7	-1.6	-1.5	-1.4	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	0.0	0.0
1. Long-term production in progress	—	0.0	0.0	0.0	0.0
2. Construction in progress	—	0.0	0.0	0.0	0.0
V. Long-term financial investments	—	0.0	0.0	0.0	0.0
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	—	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
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	5.2	4.4	4.7	5.0	0.0
1. Long-term prepayments	5.2	4.4	4.7	4.9	0.0
2. Deferred income tax assets	—	0.0	0.0	0.1	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	5.5
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)	374.5	324.3	228.1	269.5	284.4
A. LIABILITIES (300=210+330)	184.7	129.4	41.4	69.1	81.0
I. Short -term liabilities	184.7	129.4	41.4	69.1	81.0
1. Short-term trade accounts payable	12.1	7.9	4.9	35.2	44.3
2. Short-term advances from customers	147.1	103.2	20.6	16.2	8.0
3. Taxes and other payables to state authorities	1.2	2.0	1.2	0.9	0.0
4. Payable to employees	17.4	7.8	7.3	6.3	0.0
5. Short-term acrrued expenses	0.4	0.6	0.6	0.6	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	0.0
9. Other short-term payables	0.0	1.0	0.1	2.2	0.0
10. Short-term borrowings and financial leases	—	0.0	0.0	0.0	0.0
11. Provision for short-term liabilities	—	0.0	0.0	0.0	0.0
12.. Bonus and welfare fund	6.5	6.9	6.7	7.8	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	0.0	0.0
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)	—	0.0	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)	189.8	194.9	186.7	200.4	203.4
I. Owner's equity	189.8	194.9	186.7	200.4	0.0
1. Owner's capital	100.0	100.0	100.0	100.0	203.4
- Common stock with voting right	100.0	100.0	100.0	100.0	100.0
- Preferred stock	—	0.0	0.0	0.0	0.0
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	—	0.0	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	24.9	24.9	24.9	24.9	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	64.9	70.0	61.8	75.5	78.5
- Accumulated retained earning at the end of the previous period	44.7	47.8	45.5	52.3	23.5
- Undistributed earnings in this period	20.2	22.2	16.3	23.2	55.0
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)	374.5	324.3	228.1	269.5	284.4

Item	2025	2024	2023	2022	2021
Profit Before Tax	31.9	34.8	26.4	37.8	83.4
Depreciation of Fixed Assets and Investment Property	1.8	1.9	1.9	4.0	3.8
Provision (Increase)/Reversal	1.5	0.0	-15.4	15.4	0.0
FX Gain/Loss from Revaluation of Monetary Items	—	0.0	0.0	0.0	0.0
Gain/Loss from Investment Activities	-4.1	-1.4	-1.6	-0.5	0.0
Interest Expense	0.1	0.3	0.4	0.9	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	31.3	35.6	11.7	57.6	86.3
Increase/(Decrease) in Receivables	-7.1	-77.7	1.1	46.7	0.0
Increase/(Decrease) in Inventory	-57.3	-1.0	146.5	-13.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	55.6	87.6	-27.2	-2.6	0.0
Increase/(Decrease) in Prepaid Expenses	-3.2	0.1	0.4	2.4	0.0
Changes in Trading Securities	—	0.0	0.0	0.0	0.0
Interest Paid	-0.1	-0.3	-0.4	-0.9	0.0
Corporate Income Tax Paid	-6.6	-6.9	-4.7	-17.6	0.0
Other Operating Receipts	0.1	0.3	1.8	0.0	0.0
Other Operating Payments	-6.0	-5.6	-7.6	-7.8	0.0
Net Cash Flow from Operating Activities	6.7	32.1	121.6	64.8	-10.3
Payments for Fixed Assets and Other Long-term Assets	-2.8	-1.1	-2.6	-0.6	-1.9
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	—	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	3.7	1.4	1.6	0.5	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	0.3	-1.0	-0.1	-0.5
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	39.3	205.0	245.0	237.6	365.4
Repayment of Borrowings	-39.3	-205.0	-245.0	-237.6	-365.4
Repayment of Finance Leases	—	0.0	0.0	0.0	0.0
Dividends Paid	-25.0	-14.0	-30.0	-24.7	-12.0
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	-25.0	-14.0	-30.0	-24.7	-12.0
Net Cash Flow During the Period	-17.3	18.3	90.6	40.0	-77.0
Cash and Cash Equivalents at Beginning of Period	164.5	146.2	55.6	15.6	38.3
FX Difference from Revaluation	—	0.0	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	147.2	164.5	146.2	55.6	15.6

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	537.1	615.2	1,561.3	1,006.7	543.2	729.8	1,207.7	735.9	571.6	817.6	1,145.7	695.5
Revenue Deductions	3.5	5.3	53.6	27.1	-3.6	12.4	34.8	22.6	9.2	16.6	20.6	9.9
Net Revenue	533.5	609.9	1,507.7	979.7	546.8	717.4	1,172.9	713.3	562.4	801.0	1,125.0	685.6
Cost of Goods Sold	502.4	596.7	1,477.8	958.9	525.6	703.9	1,147.2	693.2	549.9	777.9	1,098.9	666.6
Gross Profit	31.1	13.3	29.9	20.7	21.1	13.5	25.7	20.1	12.4	23.1	26.2	18.9
Financial Income	1.5	0.9	0.8	0.8	0.6	0.5	0.1	0.2	0.3	0.3	0.4	0.7
Financial Expenses	—	0.1	0.0	—	0.1	0.0	0.2	0.0	0.1	0.1	0.2	0.0
Interest Expense	—	0.1	0.0	—	0.1	0.0	0.2	0.0	0.1	0.1	0.2	0.0
Share of Associates and Joint Ventures	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling Expenses	23.7	8.6	8.3	10.3	24.2	9.6	7.2	9.2	7.3	16.2	12.3	7.5
General and Administrative Expenses	10.7	4.1	5.4	5.3	5.4	5.5	4.9	5.0	4.7	6.9	5.1	5.5
Operating Profit	-1.8	1.5	16.9	6.0	-8.0	-1.1	13.4	6.2	0.6	0.1	9.1	6.7
Other Income	5.4	1.3	0.1	2.3	14.9	7.4	0.0	2.2	3.5	6.7	0.0	0.0
Other Expenses	0.0	0.0	—	—	0.0	0.0	0.0	0.1	0.2	0.0	0.0	0.0
Other Profit	5.4	1.3	0.1	2.3	14.9	7.4	0.0	2.1	3.2	6.7	0.0	0.0
Profit Before Tax	3.7	2.8	17.0	8.3	6.9	6.3	13.4	8.2	3.8	6.8	9.1	6.7
Current Income Tax Expense	0.9	0.6	3.4	1.7	1.5	1.3	2.7	1.7	0.8	1.4	1.8	1.3
Deferred Income Tax Expense	—	—	—	—	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0
Net Income	2.8	2.3	13.6	6.7	5.4	5.0	10.8	6.6	2.9	5.5	7.3	5.3
Non-controlling Interest	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Profit Attributable to Parent	2.8	2.3	13.6	6.7	5.4	5.0	10.8	6.6	2.9	5.5	7.3	5.3
Earnings per Share	281.30	225.70	1,361.60	667.13	539.03	501.53	1,075.56	655.76	287.28	547.24	725.78	533.60
Diluted EPS	281.30	225.70	1,361.60	667.13	539.03	501.53	1,075.56	655.76	287.28	547.24	725.78	533.60

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)	341.1	241.9	412.7	310.1	292.8	360.2	319.3	213.0	195.7	347.3	263.0	202.0
I. Cash and cash equivalents	147.2	106.1	138.9	108.8	164.5	73.2	78.7	49.8	146.2	86.9	40.3	87.6
1. Cash	6.2	11.1	22.9	8.8	74.5	53.2	58.7	49.8	76.2	56.9	10.3	12.6
2. Cash equivalents	141.0	95.0	116.0	100.0	90.0	20.0	20.0	0.0	70.0	30.0	30.0	75.0
II. Short-term financial investments	—	—	—	—	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	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
III. Short-term receivables	131.4	69.7	221.0	198.5	126.7	125.1	167.0	90.0	49.0	112.3	107.7	55.0
1. Short-term trade accounts receivable	15.6	63.9	53.8	52.1	21.8	61.6	86.3	47.5	35.6	99.4	75.6	45.3
2. Short-term prepayments to suppliers	114.1	2.9	167.1	124.1	103.9	63.6	80.7	42.3	13.4	12.9	31.7	9.3
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	2.9	0.2	22.3	1.0	0.0	0.0	0.1	0.1	0.0	0.5	0.5
7. Provision for short-term doubtful debts (*)	—	—	—	—	0.0	0.0	0.0	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
IV. Inventories	56.8	62.4	52.0	1.9	1.0	153.9	73.1	72.7	0.0	147.3	114.5	58.6
1. Inventories	58.3	62.4	52.0	1.9	1.0	153.9	73.1	72.7	0.0	148.7	119.0	60.4
2. Provision for decline in value of inventories	-1.5	—	—	—	0.0	0.0	0.0	0.0	0.0	-1.4	-4.5	-1.8
V. Other short-term assets	5.8	3.7	0.7	0.9	0.7	8.0	0.4	0.5	0.5	0.8	0.5	0.8
1. Short-term prepayments	3.1	1.0	0.7	0.7	0.7	7.9	0.4	0.4	0.5	0.8	0.5	0.8
2. Value added tax to be reclaimed	2.7	2.8	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1
3. Taxes and other receivables from state authorities	—	—	—	0.2	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
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)	33.3	31.7	30.6	31.0	31.4	30.8	31.3	31.8	32.4	32.5	31.6	31.5
I. Long-term receivables	0.1	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
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	0.1	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
II. Fixed assets	28.0	26.6	26.2	26.6	27.0	26.4	26.9	27.2	27.7	27.7	26.7	26.5
1. Tangible fixed assets	7.5	6.0	5.6	6.0	6.3	5.7	6.1	6.5	6.9	6.9	5.8	5.6
- Cost	—	—	—	—	78.6	77.5	77.5	77.8	77.8	77.3	75.8	75.2
- Accumulated depreciation	—	—	—	—	-72.3	-71.8	-71.4	-71.3	-70.8	-70.4	-69.9	-69.6
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	20.5	20.6	20.6	20.6	20.7	20.7	20.7	20.7	20.8	20.8	20.8	20.9
- 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	—	—	—	—	0.0	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	0.0
2. Construction in progress	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
V. Long-term financial investments	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
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	—	—	—	—	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
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	5.2	5.1	4.3	4.4	4.4	4.4	4.4	4.5	4.7	4.8	4.9	4.9
1. Long-term prepayments	5.2	5.1	4.3	4.4	4.4	4.4	4.4	4.5	4.7	4.7	4.8	4.8
2. Deferred income tax assets	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.1
3. Long-term equipment, supplies, spare parts	—	—	—	—	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
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)	374.4	273.6	443.2	341.1	324.3	390.9	350.6	244.8	228.1	379.8	294.6	233.5
A. LIABILITIES (300=210+330)	184.7	85.5	232.5	139.6	129.4	199.4	150.1	51.5	41.4	193.9	84.1	27.7
I. Short -term liabilities	184.7	85.5	232.5	139.6	129.4	199.4	150.1	51.5	41.4	193.9	84.1	27.7
1. Short-term trade accounts payable	12.1	4.6	105.9	4.0	7.9	5.5	3.7	4.4	4.9	11.6	28.6	3.0
2. Short-term advances from customers	147.1	2.9	24.2	94.9	103.2	40.4	43.3	11.0	20.6	33.6	3.7	2.6
3. Taxes and other payables to state authorities	1.2	0.9	3.7	1.8	2.0	1.3	3.0	1.5	1.2	2.3	2.1	1.5
4. Payable to employees	17.4	5.2	6.4	4.1	7.8	7.8	4.9	3.4	7.3	8.6	5.5	3.6
5. Short-term acrrued expenses	0.4	0.8	1.4	0.8	0.6	8.3	2.1	2.8	0.6	11.7	6.8	0.4
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	0.0	0.1	0.0	0.1
9. Other short-term payables	0.0	64.2	81.0	28.4	1.0	59.4	49.4	23.1	0.1	70.0	30.7	10.4
10. Short-term borrowings and financial leases	—	—	—	—	0.0	70.0	35.0	0.0	0.0	50.0	0.0	0.0
11. Provision for short-term liabilities	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
12.. Bonus and welfare fund	6.5	6.9	9.9	5.6	6.9	6.6	8.7	5.4	6.7	6.0	6.7	6.1
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	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
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	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
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)	189.7	188.0	210.8	201.5	194.9	191.5	200.5	193.2	186.7	186.0	210.5	205.8
I. Owner's equity	189.7	188.0	210.8	201.5	194.9	191.5	200.5	193.2	186.7	186.0	210.5	205.8
1. Owner's capital	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0
- Common stock with voting right	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0	100.0
- Preferred stock	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Share premium	—	—	—	—	0.0	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	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	24.9	24.9	24.9	24.9	24.9	24.9	24.9	24.9	24.9	24.9	24.9	24.9
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	64.8	63.1	85.9	76.6	70.0	66.7	75.6	68.4	61.8	61.1	85.6	80.9
- Accumulated retained earning at the end of the previous period	44.7	44.7	69.7	70.0	47.8	47.8	61.8	61.8	45.5	45.5	75.5	75.5
- Undistributed earnings in this period	20.2	18.5	16.2	6.7	22.2	18.9	13.9	6.6	16.3	15.5	10.1	5.3
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)	374.4	273.6	443.2	341.1	324.3	390.9	350.6	244.8	228.1	379.8	294.6	233.5

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	3.7	2.8	17.0	8.3	6.9	6.3	13.4	8.2	3.8	6.8	9.1	6.7
Depreciation of Fixed Assets and Investment Property	0.5	0.5	0.4	0.4	0.5	0.5	0.5	0.5	0.5	0.5	0.4	0.6
Provision (Increase)/Reversal	1.5	—	—	—	0.0	0.0	0.0	0.0	-1.4	-3.2	2.7	-13.6
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	-1.5	-1.0	-0.8	-0.8	-0.6	-0.4	-0.1	-0.2	-1.3	-0.3	0.7	-0.7
Interest Expense	0.0	0.1	0.0	—	0.1	0.0	0.2	0.0	0.1	0.1	0.2	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	4.3	2.3	16.7	8.0	6.8	6.3	14.1	8.5	1.6	4.0	13.0	-7.0
Increase/(Decrease) in Receivables	-61.4	148.6	-22.2	-72.0	-1.5	41.8	-76.9	-41.1	63.3	-4.6	-52.7	-5.0
Increase/(Decrease) in Inventory	4.1	-10.4	-50.1	-0.9	152.9	-80.8	-0.5	-72.7	148.7	-31.1	-57.1	86.1
Increase/(Decrease) in Payables (Excl. Interest and CIT)	99.2	-141.3	86.9	10.7	14.0	3.8	59.0	10.7	-79.9	39.8	53.9	-40.9
Increase/(Decrease) in Prepaid Expenses	-2.3	-0.9	0.0	0.0	7.2	-7.5	0.1	0.2	0.3	-0.1	0.3	-0.1
Changes in Trading Securities	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Paid	0.0	-0.1	-0.0	—	-0.1	0.0	-0.2	0.0	-0.1	-0.1	-0.2	0.0
Corporate Income Tax Paid	-0.6	-3.4	-1.7	-1.0	-1.8	-2.7	-1.6	-0.8	-1.4	-1.8	-1.3	-0.1
Other Operating Receipts	—	—	—	—	0.0	0.2	0.1	0.0	0.0	0.0	0.0	1.8
Other Operating Payments	-1.6	-3.0	-0.2	-1.3	-1.8	-2.3	-0.2	-1.3	-1.4	-0.8	-1.9	-3.4
Net Cash Flow from Operating Activities	41.7	-8.1	29.5	-56.4	175.8	-41.0	-6.1	-96.6	131.1	5.2	-46.1	31.3
Payments for Fixed Assets and Other Long-term Assets	-1.8	-0.8	0.0	-0.1	-1.0	0.0	-0.1	0.0	-0.5	-1.5	-0.6	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
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	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends and Interest Income Received	1.3	0.9	0.6	0.8	0.6	0.5	0.1	0.2	1.3	0.3	-0.7	0.7
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	-0.5	0.2	0.6	0.7	-0.4	0.5	0.0	0.2	0.8	-1.2	-1.2	0.7
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	0.0	23.3	16.0	—	0.0	70.0	135.0	0.0	25.0	100.0	120.0	0.0
Repayment of Borrowings	0.0	-23.3	-16.0	—	-70.0	-35.0	-100.0	0.0	-75.0	-50.0	-120.0	0.0
Repayment of Finance Leases	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-0.1	-24.9	—	—	-14.0	0.0	0.0	0.0	-22.7	-7.3	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	-0.1	-24.9	—	—	-84.0	35.0	35.0	0.0	-72.7	42.7	0.0	0.0
Net Cash Flow During the Period	41.1	-32.9	30.1	-55.7	91.3	-5.6	28.9	-96.3	59.2	46.6	-47.3	32.0
Cash and Cash Equivalents at Beginning of Period	106.1	138.9	108.8	164.5	146.2	146.2	146.2	146.2	55.6	55.6	55.6	55.6
FX Difference from Revaluation	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	147.2	106.1	138.9	108.8	164.5	73.2	78.7	49.8	146.2	86.9	40.3	87.6

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

PCE

What Is Changing

Financial Statements

Profitability

Balance Sheet

Cash Flow

Related Research