TTM · Applied to: EPS, ROE, ROA, Net Margin, Asset Turnover, Debt/Equity
What Is Changing
On a TTM 2026Q1 basis, PXT is growing strongly on the back of scale expansion, while margins have only improved slightly — margins have been expanding consistently over multiple periods. More notably, profit relies heavily on non-core sources while operating cash flow is negative — these two factors together suggest earnings quality needs cautious evaluation.
TTM REVENUE
VND 127bn
+25.3%YoY
NET MARGIN
1.32%
+0.2ppYoY
TTM NET PROFIT
VND 2bn
+42.2%YoY
Non-core income / PBT
282.0%
Metric
2025
2024
2023
2022
2021
Revenue
116.0
100.1
99.6
100.8
33.3
Growth
+16%
+1%
-1%
+203%
—
Net Income
1.8
1.2
1.0
0.6
-10.5
Net Margin
1.55%
1.22%
1.02%
0.63%
-31.66%
Metric
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
Revenue
33.3
64.5
8.2
21.5
21.8
20.5
36.1
23.3
24.9
22.9
25.3
22.3
Growth
-48%
+690%
-62%
-1%
+6%
-43%
+55%
-7%
+9%
-9%
+13%
—
Net Income
0.2
0.5
0.2
0.7
0.4
0.4
0.4
0.0
0.2
0.1
0.1
0.2
Net Margin
0.74%
0.75%
2.40%
3.48%
1.70%
2.00%
0.98%
0.19%
0.61%
0.56%
0.42%
1.00%
Drivers of PXT's profit
TTM·
|
Net profit attributable to parent increased vs last year, mainly helped by better other profit. Supporting and offsetting drivers:
Other profit
↑ 4.8bn
Administrative expenses
↑ 6.8bn
Gross profit
↓ 1.3bn
TTM·
|
Net profit attributable to parent declined vs prior quarter, mainly due to higher administrative expenses. Supporting and offsetting drivers:
Net margin stands at 1.32%, broadly flat versus the same period. Supportive factors and pressure points are offsetting one another.
Margin is nearly flat but the underlying components are moving — this is a transitional phase, more time is needed to see the real trend.
Profitability trend
Net Margin
1.32%
+0.2pp
Gross Margin
7.64%
−3.2pp
SG&A / Revenue
10.53%
+1.0pp
Non-core / Revenue
4.21%
+4.3pp
TTM YoY · 2025Q1 -> 2026Q1
Watchpoints
Other income is supporting margin
Other income accounts for 284.7% of PBT and lifted net margin by 4.3pp — separate the operating contribution from this source.
Is capital being used efficiently?
Capital efficiency for construction contractors should be read alongside project progress and receivables collection from developers — ROIC fluctuates with handover cycles.
Is capital being deployed efficiently?
●
Track how much operating profit the business generates on invested capital.
For construction contractors, ROIC moves with backlog and project acceptance timing — this is a reference signal and should be read alongside working-capital cycles.
CAPITAL EFFICIENCY TREND
TTM YoY · 2025Q1 -> 2026Q1
ROIC
—
—
NOPAT Margin
—
—
Capital Turnover
2.05x
+0.35x
Average Invested Capital
62.2bn
+2.2bn
Balance Sheet
▼
ROIC for construction contractors swings with project progress and handover cycles — the balance sheet below adds perspective. Capital structure is typical for construction contractors — liabilities at 3.40x equity, net debt at 0.10x equity.
Inventory ended the period at 33.9bn, roughly 13.4% of total assets.
Over the last 12 months, working capital absorbed 2.3bn of cash, mainly because of higher receivables and lower payables. Part of that drag was offset by lower inventories.
Working Capital Drivers
TTM YoY · 2025Q1 -> 2026Q1
Receivables increased
→ lower CFO:
−5.4bn
Inventories decreased
→ higher CFO:
+17.3bn
Payables decreased
→ lower CFO:
−14.2bn
Working Capital Efficiency
▲
Working capital is being managed more efficiently, supporting overall capital efficiency. Cash conversion cycle improved by 167.2 days versus the same period last year. The main moves came from DIO fell 65.0 days, DSO fell 258.5 days, and DPO fell 156.4 days.
Improvement comes mainly from faster receivables collection — reflects the quality of receivables management.
For construction contractors, DSO/DIO/DPO/CCC can be distorted by project progress, work-in-progress receivables, and milestone acceptance timing — these metrics should be read alongside developer payment cycles.
Watchpoints
Cash conversion cycle remains stretched
CCC stands at 267.7 days, suggesting that working capital remains tied up for a relatively long operating cycle.
Working Capital Efficiency
TTM YoY · 2025Q1 -> 2026Q1
Receivables
391.7 days
−258.5 days
Inventory
145.5 days
−65.0 days
Payables
269.5 days
−156.4 days
Cash Conversion Cycle
267.7 days
−167.2 days
Is financial risk significant?
Check leverage, liquidity, and cash-flow conversion.
Leverage & Liquidity
▲
Track net leverage, interest coverage, and the liquidity buffer on the balance sheet.
At present, short-term debt accounts for 100.0% of total debt, cash equals 39.2% of debt, and total debt stands at 9.3bn.
Leverage for construction contractors fluctuates with project working capital, performance guarantees, and progress receivables — should be read alongside receivables quality and developer payment cycles.
Watchpoints
Short-term refinancing pressure is meaningful
Short-term debt accounts for 100.0% of total debt, raising near-term refinancing needs.
Leverage and liquidity trend
Net Debt / Equity
0.10x
+0.01x
Interest Coverage
—
—
Cash / Debt
39.2%
−17.7pp
Short-term Debt / Total Debt
100.0%
0.0pp
CFO / NI
-0.55x
−0.19x
TTM YoY · 2025Q1 -> 2026Q1
Cash Flow
●
With safe leverage noted above, cash flow below shows the self-funding capacity. Operating cash flow reached 1.2bn in 2025, against investing cash flow of 0.1bn.
Post-investment cash flow was positive +1.3bn. Financing cash flow was negative +2.2bn.
CFO / net income was -0.55x.
Track how much investment can be funded internally from operating cash flow.
For construction contractors, FCF swings sharply with project progress and payment cycles — should be read alongside backlog and receivables quality.
Cash Conversion
TTM Cash Conversion · 2025Q1 -> 2026Q1
CFO TTM
0.9bn
−0.5bn
Cash Capex
—
—
FCF TTM
—
—
Investment Takeaway
The business is showing brightening signals, but the improvement is still early and not yet thick enough to read as a confirmed trend. The next item to monitor is the earnings mix, when non-core contribution is 2.7%. Warning and risk signals are not yet decisive enough to shift the picture.
Watchpoint: the earnings mix still needs monitoring, with net financial result still accounting for 2.7% of PBT and CFO / net income currently at -0.55x.
Statement Data
Item
2025
2024
2023
2022
2021
Revenue
116.0
100.1
99.6
100.8
33.3
Revenue Deductions
—
0.0
0.0
0.0
0.0
Net Revenue
116.0
100.1
99.6
100.8
33.3
Cost of Goods Sold
107.0
89.4
82.8
84.4
0.0
Gross Profit
8.9
10.7
16.8
16.4
5.2
Financial Income
0.1
0.0
0.1
0.0
0.1
Financial Expenses
—
0.2
0.9
2.6
-4.6
Interest Expense
—
0.2
0.9
2.6
-4.6
Share of Associates and Joint Ventures
—
0.0
0.0
0.0
0.0
Selling Expenses
—
0.0
0.0
0.0
0.0
General and Administrative Expenses
12.1
9.9
11.7
12.8
-11.9
Operating Profit
-3.1
0.7
4.3
1.0
-11.2
Other Income
5.3
3.2
4.8
0.6
0.0
Other Expenses
0.4
2.7
8.2
0.9
0.0
Other Profit
4.9
0.5
-3.3
-0.3
0.7
Profit Before Tax
1.8
1.2
1.0
0.6
-10.5
Current Income Tax Expense
—
0.0
0.0
0.0
0.0
Deferred Income Tax Expense
—
0.0
0.0
0.0
0.0
Net Income
1.8
1.2
1.0
0.6
-10.5
Non-controlling Interest
—
0.0
0.0
0.0
0.0
Profit Attributable to Parent
1.8
1.2
1.0
0.6
-10.5
Earnings per Share
90.00
61.00
51.00
32.00
-526.70
Diluted EPS
90.09
61.04
50.58
31.66
-526.70
Item
2025
2024
2023
2022
2021
A. SHORT-TERM ASSETS (100=110+120+130+140+150)
221.9
249.3
261.9
267.1
266.6
I. Cash and cash equivalents
0.7
1.7
1.3
2.5
3.5
1. Cash
0.7
1.7
1.3
2.5
0.0
2. Cash equivalents
—
0.0
0.0
0.0
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
185.6
199.5
218.5
199.2
197.1
1. Short-term trade accounts receivable
179.4
193.7
213.6
194.1
0.0
2. Short-term prepayments to suppliers
4.3
3.5
1.3
1.6
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
33.4
33.8
35.2
35.1
0.0
7. Provision for short-term doubtful debts (*)
-31.6
-31.6
-31.6
-31.6
0.0
8. Assets awaiting resolution
—
0.0
0.0
0.0
0.0
IV. Inventories
33.9
46.4
40.5
63.7
64.4
1. Inventories
47.8
62.2
51.3
74.5
0.0
2. Provision for decline in value of inventories
-14.0
-15.8
-10.8
-10.8
0.0
V. Other short-term assets
1.8
1.6
1.6
1.7
1.6
1. Short-term prepayments
0.0
0.0
0.0
0.1
0.0
2. Value added tax to be reclaimed
1.4
1.4
1.4
1.4
0.0
3. Taxes and other receivables from state authorities
0.3
0.2
0.2
0.2
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)
31.3
32.7
34.5
37.7
40.9
I. Long-term receivables
—
0.0
0.0
0.1
0.0
1. Long-term trade receivables
—
0.0
0.0
0.0
0.1
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
0.1
0.0
7. Provision for long-term doubtful debts
—
0.0
0.0
0.0
0.0
II. Fixed assets
31.0
32.6
34.4
37.6
40.7
1. Tangible fixed assets
31.0
32.2
33.5
34.3
36.5
- Cost
126.6
126.6
127.8
128.8
0.0
- Accumulated depreciation
-95.6
-94.4
-94.3
-94.5
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
—
0.4
0.9
3.3
4.3
- Cost
4.6
4.6
4.6
9.6
0.0
- Accumulated depreciation
-4.6
-4.2
-3.7
-6.3
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
0.3
0.1
0.1
0.0
0.0
1. Long-term prepayments
0.3
0.1
0.1
0.0
0.0
2. Deferred income tax assets
—
0.0
0.0
0.0
0.0
3. Long-term equipment, supplies, spare parts
—
0.0
0.0
0.0
0.0
4. Other long-term assets
—
0.0
0.0
0.0
0.1
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)
253.2
282.0
296.4
304.8
307.5
A. LIABILITIES (300=210+330)
195.6
226.2
241.9
251.3
254.6
I. Short -term liabilities
194.1
224.8
240.9
251.2
253.7
1. Short-term trade accounts payable
107.0
109.2
114.1
127.4
120.8
2. Short-term advances from customers
17.7
33.3
31.3
32.7
34.7
3. Taxes and other payables to state authorities
13.3
13.9
22.2
18.8
0.0
4. Payable to employees
15.8
10.1
22.4
14.2
0.0
5. Short-term acrrued expenses
24.2
31.2
26.4
25.9
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
6.4
15.2
19.6
18.4
0.0
10. Short-term borrowings and financial leases
9.3
11.5
4.5
13.5
30.7
11. Provision for short-term liabilities
—
0.0
0.0
0.0
0.0
12.. Bonus and welfare fund
0.3
0.3
0.3
0.3
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
1.5
1.4
1.0
0.1
0.9
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
1.5
1.4
1.0
0.0
0.0
8. Long-term borrowings and financial leases
—
0.0
0.0
0.1
0.9
9. Convertible bonds
—
0.0
0.0
0.0
0.0
10. Preferred stock (Debts)
—
0.00
0.00
0.00
0.00
11. Deferred income tax liabilities
—
0.0
0.0
0.0
0.0
12. Provision for long-term liabilities
—
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)
57.6
55.8
54.5
53.5
52.9
I. Owner's equity
57.6
55.8
54.5
53.5
0.0
1. Owner's capital
200.0
200.0
200.0
200.0
52.9
- Common stock with voting right
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
- Preferred stock
—
0.00
0.00
0.00
0.00
2. Share premium
0.2
0.2
0.2
0.2
0.2
3. Convertible bond option
—
0.0
0.0
0.0
0.0
4. Other capital of owners
—
0.0
0.0
0.0
0.0
5. Treasury shares
—
0.00
0.00
0.00
0.00
6. Assets revaluation differences
—
0.0
0.0
0.0
0.0
7. Foreign exchange differences
—
0.0
0.0
0.0
0.0
8. Investment and development fund
15.0
15.0
15.0
15.0
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
-157.6
-159.4
-160.6
-161.6
-162.2
- Accumulated retained earning at the end of the previous period
-159.4
-160.6
-161.6
-162.2
-151.7
- Undistributed earnings in this period
1.8
1.2
1.0
0.6
-10.5
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)
253.2
282.0
296.4
304.8
307.5
Item
2025
2024
2023
2022
2021
Profit Before Tax
1.8
1.2
1.0
0.6
-10.5
Depreciation of Fixed Assets and Investment Property
1.6
1.8
2.1
3.0
3.9
Provision (Increase)/Reversal
-1.8
5.0
0.0
-0.2
0.0
FX Gain/Loss from Revaluation of Monetary Items
—
0.0
0.0
0.0
0.0
Gain/Loss from Investment Activities
-0.1
-0.0
-4.9
-0.6
0.0
Interest Expense
—
0.2
0.9
2.6
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
1.5
8.1
-0.9
5.5
-4.0
Increase/(Decrease) in Receivables
13.8
19.0
-11.5
-1.9
0.0
Increase/(Decrease) in Inventory
14.4
-10.9
23.3
0.6
0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)
-27.8
-22.8
-0.3
14.6
0.0
Increase/(Decrease) in Prepaid Expenses
-0.2
0.0
-0.1
0.0
0.0
Changes in Trading Securities
—
0.0
0.0
0.0
0.0
Interest Paid
-0.6
-0.1
-0.8
-2.6
0.0
Corporate Income Tax Paid
—
0.0
0.0
0.0
0.0
Other Operating Receipts
—
0.0
0.0
0.0
0.0
Other Operating Payments
—
0.0
0.0
0.0
0.0
Net Cash Flow from Operating Activities
1.2
-6.6
9.6
16.4
17.9
Payments for Fixed Assets and Other Long-term Assets
—
0.0
-1.8
0.0
0.0
Proceeds from Disposal of Fixed Assets and Long-term Assets
—
0.0
0.0
0.7
1.7
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
0.1
0.0
0.1
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
0.1
0.0
-1.7
0.7
1.7
Proceeds from Equity Issuance and Capital Contributions
—
0.00
0.00
0.00
0.00
Share Repurchases
—
0.00
0.00
0.00
0.00
Proceeds from Borrowings
3.3
9.0
9.2
19.4
24.4
Repayment of Borrowings
-5.5
-2.0
-18.3
-37.4
-42.9
Repayment of Finance Leases
—
0.0
0.0
0.0
0.0
Dividends Paid
—
0.0
0.0
0.0
0.0
Other Financing Receipts
—
0.0
0.0
0.0
0.0
Other Financing Payments
—
0.0
0.0
0.0
0.0
Net Cash Flow from Financing Activities
-2.2
7.0
-9.1
-18.0
-18.5
Net Cash Flow During the Period
-0.9
0.4
-1.3
-1.0
1.7
Cash and Cash Equivalents at Beginning of Period
1.7
1.3
2.5
3.5
2.4
FX Difference from Revaluation
—
0.0
0.0
0.0
0.0
Cash and Cash Equivalents at End of Period
0.7
1.7
1.3
2.5
3.5
Item
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
Revenue
33.3
64.5
8.2
21.5
21.8
20.5
36.1
23.3
24.9
22.9
25.3
22.3
Revenue Deductions
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net Revenue
33.3
64.5
8.2
21.5
21.8
20.5
36.1
23.3
24.9
22.9
25.3
22.3
Cost of Goods Sold
30.8
59.6
6.1
21.2
20.1
17.2
33.8
19.6
21.7
18.3
22.0
17.4
Gross Profit
2.5
4.9
2.1
0.3
1.7
3.3
2.3
3.7
3.2
4.6
3.3
5.0
Financial Income
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.1
Financial Expenses
—
—
-0.6
0.0
0.0
0.0
0.0
0.0
0.1
0.1
0.1
0.3
Interest Expense
—
—
-0.6
0.0
0.0
0.0
0.0
0.0
0.1
0.1
0.1
0.3
Share of Associates and Joint Ventures
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Selling Expenses
—
—
—
—
—
3.2
0.0
0.0
0.0
0.0
0.0
0.0
General and Administrative Expenses
3.6
4.4
2.6
2.8
2.3
0.0
1.7
2.5
2.4
2.6
2.9
4.0
Operating Profit
-1.1
0.5
0.0
-2.5
-0.6
0.1
0.5
1.1
0.7
1.9
0.3
0.8
Other Income
3.7
0.0
0.2
3.4
1.0
0.5
0.2
0.0
0.5
0.0
0.0
0.0
Other Expenses
2.4
0.1
0.1
0.2
0.1
0.2
0.4
1.1
1.1
1.8
0.2
0.6
Other Profit
1.3
-0.0
0.2
3.2
0.9
0.3
-0.2
-1.1
-0.6
-1.8
-0.2
-0.6
Profit Before Tax
0.2
0.5
0.2
0.7
0.4
0.4
0.4
0.0
0.2
0.1
0.1
0.2
Current Income Tax Expense
—
—
—
—
—
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
Net Income
0.2
0.5
0.2
0.7
0.4
0.4
0.4
0.0
0.2
0.1
0.1
0.2
Non-controlling Interest
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Profit Attributable to Parent
0.2
0.5
0.2
0.7
0.4
0.4
0.4
0.0
0.2
0.1
0.1
0.2
Earnings per Share
12.00
24.28
9.79
37.43
18.59
20.52
17.76
2.17
7.64
6.41
5.25
11.17
Diluted EPS
12.41
24.28
9.79
37.43
18.59
20.52
17.76
2.17
7.64
6.41
5.25
11.17
Item
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
A. SHORT-TERM ASSETS (100=110+120+130+140+150)
149.7
224.4
184.8
190.7
211.6
249.3
297.5
283.6
282.2
261.9
249.3
253.0
I. Cash and cash equivalents
3.6
0.7
4.5
1.4
6.3
1.7
1.4
0.6
4.9
1.3
0.2
0.5
1. Cash
3.6
0.7
4.5
1.4
1.3
1.7
1.4
0.6
4.9
1.3
0.2
0.5
2. Cash equivalents
—
—
—
—
5.0
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
1. Available for sale securities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Provision for diminution in value of available for sale securities (*)
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Held to maturity investments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
III. Short-term receivables
114.9
188.0
142.4
154.2
167.1
199.5
248.1
244.8
231.8
218.5
208.3
202.3
1. Short-term trade accounts receivable
112.2
182.0
135.8
148.6
161.4
186.0
231.7
208.8
201.2
176.2
188.8
182.3
2. Short-term prepayments to suppliers
1.3
4.3
5.0
3.0
3.8
3.5
4.0
10.5
2.5
1.3
1.3
1.3
3. Short-term inter-company receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Construction contract progress receipts due from customers
—
—
—
1.0
—
7.8
9.3
21.9
24.1
37.4
14.4
15.1
5. Short-term loan receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Other short-term receivables
33.0
33.3
33.2
33.2
33.4
33.8
34.7
35.2
35.6
35.2
35.4
35.2
7. Provision for short-term doubtful debts (*)
-31.6
—
—
—
—
0.0
0.0
0.0
-31.6
-31.6
-31.6
-31.6
8. Assets awaiting resolution
—
-31.6
-31.6
-31.6
-31.6
-31.6
-31.6
-31.6
0.0
0.0
0.0
0.0
IV. Inventories
29.6
33.9
36.0
32.8
36.2
46.4
46.2
36.5
43.6
40.5
39.1
48.6
1. Inventories
43.6
47.8
50.0
46.8
50.3
62.2
62.0
47.3
54.4
51.3
49.9
59.5
2. Provision for decline in value of inventories
-14.0
-14.0
-14.0
-14.1
-14.1
-15.8
-15.8
-10.8
-10.8
-10.8
-10.8
-10.8
V. Other short-term assets
1.6
1.8
2.0
2.3
2.1
1.6
1.6
1.6
2.0
1.6
1.6
1.6
1. Short-term prepayments
0.0
0.0
0.4
0.7
0.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Value added tax to be reclaimed
1.4
1.4
1.4
1.4
1.4
1.4
1.4
1.4
1.8
1.4
1.4
1.4
3. Taxes and other receivables from state authorities
0.2
0.3
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
4. Government bonds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Other short-term assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)
31.0
31.3
31.7
31.8
32.3
32.7
33.1
33.6
34.0
34.5
33.2
33.6
I. Long-term receivables
—
—
—
—
—
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
2. Long-term prepayments to suppliers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Capital at inter-company
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Long-term inter-company receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Long-term loan receivables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Other long-term receivables
—
—
—
—
—
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
II. Fixed assets
30.7
31.0
31.4
31.8
32.2
32.6
33.0
33.5
33.9
34.4
33.0
33.5
1. Tangible fixed assets
30.7
31.0
31.3
31.5
31.8
32.2
32.5
32.8
33.2
33.5
32.0
32.3
- Cost
126.6
—
—
—
—
126.6
126.6
126.6
126.6
127.8
126.0
126.0
- Accumulated depreciation
-95.9
—
—
—
—
-94.4
-94.1
-93.7
-93.4
-94.3
-94.0
-93.7
2. Financial leased fixed assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Cost
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Intangible fixed assets
—
—
0.1
0.2
0.3
0.4
0.6
0.7
0.8
0.9
1.0
1.1
- Cost
4.6
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Accumulated depreciation
-4.6
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
III. Investment properties
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Cost
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
- Accumulated depreciation
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
IV. Long-term assets in progress
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1. Long-term production in progress
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Construction in progress
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
V. Long-term financial investments
—
—
—
—
—
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
2. Investments in associates, joint-ventures
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Investments in other entities
—
—
—
—
—
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
5. Held to maturity investments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Other long-term investments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
VI. Other long-term assets
0.4
0.3
0.3
0.1
0.1
0.1
0.0
0.1
0.1
0.1
0.2
0.2
1. Long-term prepayments
0.4
0.3
0.3
0.1
0.1
0.1
0.0
0.1
0.1
0.1
0.2
0.2
2. Deferred income tax assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Long-term equipment, supplies, spare parts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Other long-term assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Goodwill
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
VII. Goodwill (before 2015)
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
TOTAL ASSETS (280=100+200)
180.7
255.7
216.5
222.5
243.9
282.0
330.5
317.2
316.3
296.4
282.5
286.7
A. LIABILITIES (300=210+330)
122.9
198.1
159.4
165.6
187.8
226.2
275.2
262.4
261.6
241.9
228.1
232.3
I. Short -term liabilities
121.6
196.6
158.0
164.3
186.4
224.8
274.0
261.3
260.5
240.9
228.1
232.3
1. Short-term trade accounts payable
76.1
107.0
83.7
92.1
97.7
109.2
117.5
11.5
114.0
114.1
111.6
113.5
2. Short-term advances from customers
3.2
20.3
19.6
17.7
24.2
33.3
44.1
117.5
36.9
31.3
32.1
32.9
3. Taxes and other payables to state authorities
7.4
13.3
12.4
11.5
14.0
13.9
12.7
44.3
23.0
22.2
22.2
21.7
4. Payable to employees
2.4
15.8
8.2
6.5
8.0
10.1
25.4
10.9
24.8
22.4
15.3
14.9
5. Short-term acrrued expenses
15.8
24.2
17.4
22.0
21.2
31.2
42.8
22.8
32.8
26.4
24.6
25.1
6. Short-term inter-company payables
—
—
—
—
—
0.0
0.0
35.0
0.0
0.0
0.0
0.0
7. Construction contract progress payments due to suppliers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8. Short-term unearned revenue
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
9. Other short-term payables
6.9
6.4
6.9
7.5
9.9
15.2
19.7
0.0
19.3
19.6
19.4
18.3
10. Short-term borrowings and financial leases
9.3
9.3
9.3
6.5
11.1
11.5
11.5
19.0
9.3
4.5
2.5
5.5
11. Provision for short-term liabilities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
12.. Bonus and welfare 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
13. Price stabilization fund
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
14. Government bonds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
II. Long-term liabilities
1.4
1.5
1.4
1.4
1.4
1.4
1.1
1.1
1.1
1.0
0.0
0.0
1. Long-term trade payables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Long-term advances from customers
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3. Long-term acrrued expenses
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Inter-company payables on business capital
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Long-term inter-company payables
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
6. Long-term unearned revenue
—
—
—
—
—
0.0
1.1
1.1
0.0
0.0
0.0
0.0
7. Other long-term liabilities
1.4
1.5
1.4
1.4
1.4
1.4
0.0
0.0
1.1
1.0
0.0
0.0
8. Long-term borrowings and financial leases
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
9. Convertible bonds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10. Preferred stock (Debts)
—
—
—
—
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11. Deferred income tax liabilities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
12. Provision for long-term liabilities
—
—
—
—
—
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
14. Provision for severance allowances
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
B. OWNER'S EQUITY (400=410+430)
57.8
57.6
57.1
56.9
56.1
55.8
55.4
54.7
54.7
54.5
54.4
54.3
I. Owner's equity
57.8
57.6
57.1
56.9
56.1
55.8
55.4
54.7
54.7
54.5
54.4
54.3
1. Owner's capital
200.0
200.0
200.0
200.0
200.0
200.0
200.0
200.0
200.0
200.0
200.0
200.0
- Common stock with voting right
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
200,000,000,000.00
- Preferred stock
—
—
—
—
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2. Share premium
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
3. Convertible bond option
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4. Other capital of owners
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5. Treasury shares
—
—
—
—
—
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6. Assets revaluation differences
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
7. Foreign exchange differences
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8. Investment and development fund
15.0
15.0
15.0
15.0
15.0
15.0
15.0
15.0
15.0
15.0
15.0
15.0
9. Fund to support corporate restructuring
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10. Other funds from owner's equity
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
11. Undistributed earnings after tax
-157.3
-157.6
-158.1
-158.2
-159.0
-159.4
-159.8
-160.4
-160.4
-160.6
-160.7
-160.8
- Accumulated retained earning at the end of the previous period
-157.6
-159.4
-159.4
-159.4
-159.4
-160.6
-160.6
-160.6
-160.6
-161.6
-161.6
-161.6
- Undistributed earnings in this period
0.2
1.8
1.3
1.1
0.4
1.2
0.8
0.2
0.2
1.0
0.9
0.8
12. Reserves for investment in construction
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
13. Minority's interest
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
14. Financial reserves
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
II. Other resources and funds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1. Subsidized not-for-profit funds
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2. Funds invested in fixed assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
C. MINORITY'S INTEREST
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)
180.7
255.7
216.5
222.5
243.9
282.0
330.5
317.2
316.3
296.4
282.5
286.7
Item
Q1'26
Q4'25
Q3'25
Q2'25
Q1'25
Q4'24
Q3'24
Q2'24
Q1'24
Q4'23
Q3'23
Q2'23
Profit Before Tax
0.2
0.5
0.2
0.7
0.4
0.4
0.4
0.3
0.2
0.1
0.1
0.2
Depreciation of Fixed Assets and Investment Property
0.3
0.4
0.4
0.4
0.4
0.4
0.4
0.5
0.4
0.2
0.7
0.2
Provision (Increase)/Reversal
—
0.0
-0.1
0.0
-1.7
0.0
-5.0
5.0
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
Gain/Loss from Investment Activities
-0.0
-0.1
0.1
-0.0
-0.0
0.0
-0.5
0.5
-0.5
-7.8
7.8
-7.9
Interest Expense
—
—
—
0.0
—
0.0
0.0
0.0
0.1
0.1
0.1
0.3
Gain/Loss on Disposal of Fixed Assets
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Interest Income and Dividends
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Amortization of Goodwill
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Adjustments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Operating Profit Before Changes in Working Capital
0.5
0.8
0.6
1.1
-0.9
0.9
-4.7
6.3
0.1
-7.4
8.8
-7.2
Increase/(Decrease) in Receivables
-9.7
-6.7
-24.7
35.7
9.5
-1.8
22.1
-12.1
-9.5
8.6
-17.1
14.8
Increase/(Decrease) in Inventory
3.6
23.6
-24.5
14.6
0.7
-0.8
-32.1
20.1
-21.9
48.1
-39.9
24.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)
9.2
-19.6
47.5
-51.2
-4.4
2.0
15.5
-20.7
30.1
-48.4
51.1
-27.1
Increase/(Decrease) in Prepaid Expenses
-0.1
0.6
-0.2
-0.4
-0.2
-0.0
-0.2
0.1
-0.0
0.0
0.0
0.0
Changes in Trading Securities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Interest Paid
—
-0.6
0.0
—
-0.0
0.0
-0.0
-0.0
-0.1
-0.1
-0.1
-0.3
Corporate Income Tax Paid
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Operating Receipts
—
—
—
—
—
0.0
0.7
-0.5
0.5
-0.2
0.2
0.0
Other Operating Payments
-0.7
—
-0.0
—
-0.0
0.0
-0.5
0.4
-0.4
0.2
-0.2
0.0
Net Cash Flow from Operating Activities
2.9
-3.7
0.3
-0.4
5.0
0.2
0.8
-6.5
-1.2
0.9
2.8
4.3
Payments for Fixed Assets and Other Long-term Assets
—
—
—
—
—
0.0
0.0
0.0
0.0
-1.8
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
Loans and Purchases of Debt Instruments
—
—
—
—
—
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
Investments in Other Entities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Proceeds from Investments in Other Entities
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Dividends and Interest Income Received
0.0
-0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.1
Increase/(Decrease) in Term Deposits
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Acquisition of Non-controlling Interests
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Investing Receipts
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Other Investing Payments
—
—
—
—
—
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Net Cash Flow from Investing Activities
0.0
-0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-1.8
0.0
0.1
Proceeds from Equity Issuance and Capital Contributions