RCL

Listed Company · HNX

Price

11,200

Latest close

03 Apr 2026

P/E 19.1x

EPS (TTM) 586

ROE (TTM) 2.8%

P/B 0.5x

BVPS (Latest) 20,765

ROA (TTM) 1.7%

What Is Changing

RCL no longer looks like a business simply rebounding from a weak base. Revenue posted +59.6% YoY, while net margin reached 33.38% with an additional +23.3pp improvement versus the prior year. The next question is whether current profit momentum can hold through the next cycle.

Net Margin expanded consistently from 8.54% in 2023 to 33.38% in 2025.
Net Income recovered 428.3% to VND 8.0bn in 2025.
Revenue growth accelerated to 59.6% in 2025, up 49.6pp versus the prior year.

Metric	2025	2024	2023	2022	2021
Revenue	23.9	14.9	13.6	81.4	122.0
Growth	+60%	+10%	-83%	-33%	—
Net Income	8.0	1.5	1.2	7.9	17.1
Net Margin	33.38%	10.08%	8.54%	9.72%	13.98%

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	13.8	2.7	4.8	2.5	4.7	2.6	2.4	5.2	6.4	2.5	2.4	2.3
Growth	+407%	-44%	+93%	-47%	+81%	+8%	-53%	-19%	+158%	+3%	+6%	—
Net Income	7.3	0.1	0.9	0.1	0.9	0.3	0.4	0.2	0.1	0.2	0.4	0.4
Net Margin	52.41%	3.08%	17.72%	2.60%	18.18%	13.27%	16.85%	3.35%	1.40%	8.06%	18.31%	18.78%

Financial Statements

Profitability

Net margin reached 33.38% while Revenue posted +59.6% YoY.

Balance Sheet

Inventory stood at 111.1bn, liabilities at 205.1bn, and equity at 293.5bn.

Cash Flow

Operating cash flow was 1.9bn in 2025, while investing cash flow was 0.7bn.

Financing cash flow: -1.6bn.

Item	2025	2024	2023	2022	2021
Revenue	23.9	14.9	13.6	81.4	122.0
Revenue Deductions	—	0.0	0.0	0.0	0.0
Net Revenue	23.9	14.9	13.6	81.4	122.0
Cost of Goods Sold	6.2	7.5	7.2	57.1	0.0
Gross Profit	17.7	7.5	6.3	24.3	29.6
Financial Income	0.7	1.7	1.0	1.1	1.4
Financial Expenses	1.0	0.1	-0.7	1.2	-0.2
Interest Expense	0.9	0.3	0.0	0.0	0.0
Share of Associates and Joint Ventures	—	0.0	0.0	0.0	0.0
Selling Expenses	—	0.0	0.0	4.7	-8.7
General and Administrative Expenses	7.6	7.6	6.7	9.5	-7.4
Operating Profit	9.8	1.5	1.4	9.9	14.8
Other Income	—	0.4	0.0	0.0	0.0
Other Expenses	0.3	0.0	0.0	0.1	0.0
Other Profit	-0.3	0.4	-0.0	-0.1	5.0
Profit Before Tax	9.6	1.9	1.4	9.9	19.8
Current Income Tax Expense	1.6	0.4	0.2	2.0	-2.7
Deferred Income Tax Expense	—	0.0	0.0	0.0	0.0
Net Income	8.0	1.5	1.2	7.9	17.1
Non-controlling Interest	—	0.0	0.0	0.0	0.0
Profit Attributable to Parent	8.0	1.5	1.2	7.9	17.1
Earnings per Share	455.00	86.00	66.00	451.00	1,354.32
Diluted EPS	563.28	86.00	83.75	571.00	1,354.32

Item	2025	2024	2023	2022	2021
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	336.0	326.4	304.8	310.9	393.8
I. Cash and cash equivalents	6.5	5.6	6.6	10.9	8.7
1. Cash	3.4	2.5	3.5	2.8	0.0
2. Cash equivalents	3.2	3.1	3.1	8.2	0.0
II. Short-term financial investments	0.2	0.0	3.8	3.7	0.0
1. Available for sale securities	0.2	0.0	4.4	5.0	0.0
2. Provision for diminution in value of available for sale securities (*)	-0.0	0.0	-0.5	-1.3	0.0
3. Held to maturity investments	—	0.0	0.0	0.0	0.0
III. Short-term receivables	218.2	207.9	207.2	205.7	234.2
1. Short-term trade accounts receivable	88.6	78.4	77.6	76.0	0.0
2. Short-term prepayments to suppliers	0.0	0.0	0.0	0.1	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	129.6	129.6	129.6	129.6	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	111.1	111.1	86.8	90.6	146.8
1. Inventories	111.1	111.1	86.8	90.6	0.0
2. Provision for decline in value of inventories	—	0.0	0.0	0.0	0.0
V. Other short-term assets	—	1.8	0.4	0.0	0.0
1. Short-term prepayments	—	0.0	0.0	0.0	0.0
2. Value added tax to be reclaimed	—	1.5	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	—	0.3	0.4	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)	162.6	166.4	166.2	166.0	169.4
I. Long-term receivables	27.2	27.2	27.2	27.2	0.0
1. Long-term trade receivables	—	0.0	0.0	0.0	27.5
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	27.2	27.2	27.2	27.2	0.0
7. Provision for long-term doubtful debts	—	0.0	0.0	0.0	0.0
II. Fixed assets	7.7	8.1	8.6	9.0	9.4
1. Tangible fixed assets	0.2	0.3	0.5	0.7	0.9
- Cost	3.4	3.4	3.4	3.4	0.0
- Accumulated depreciation	-3.3	-3.1	-2.9	-2.7	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	7.6	7.8	8.1	8.3	8.5
- Cost	12.0	12.0	12.0	12.0	0.0
- Accumulated depreciation	-4.4	-4.2	-3.9	-3.7	0.0
III. Investment properties	39.0	41.7	44.9	43.0	41.4
- Cost	52.0	52.9	54.3	50.3	0.0
- Accumulated depreciation	-12.9	-11.2	-9.4	-7.3	0.0
IV. Long-term assets in progress	83.3	84.1	80.3	81.4	80.6
1. Long-term production in progress	78.5	79.3	79.3	80.4	0.0
2. Construction in progress	4.8	4.8	1.0	1.0	0.0
V. Long-term financial investments	5.3	5.3	5.3	5.4	5.9
1. Investments in subsidiaries	—	0.0	0.0	0.0	0.0
2. Investments in associates, joint-ventures	1.0	1.0	1.0	1.0	0.0
3. Investments in other entities	4.3	4.3	4.3	4.3	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	—	0.0	0.0	0.0	0.0
1. Long-term prepayments	—	0.0	0.0	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	4.7
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)	498.6	492.9	471.0	476.8	563.3
A. LIABILITIES (300=210+330)	205.1	205.6	183.6	184.8	275.6
I. Short -term liabilities	193.3	192.3	183.6	184.8	275.6
1. Short-term trade accounts payable	10.1	10.1	2.7	3.1	4.9
2. Short-term advances from customers	0.0	0.1	0.0	0.0	60.5
3. Taxes and other payables to state authorities	1.9	0.1	0.5	0.3	0.0
4. Payable to employees	—	0.0	0.0	0.9	0.0
5. Short-term acrrued expenses	162.2	162.2	162.6	162.7	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	0.1	0.0	0.0	0.0	0.0
9. Other short-term payables	8.3	10.2	10.8	11.5	0.0
10. Short-term borrowings and financial leases	1.6	1.6	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	9.2	8.1	7.0	6.3	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	11.7	13.3	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	11.7	13.3	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)	293.5	287.2	287.4	292.0	287.7
I. Owner's equity	293.5	287.2	287.4	292.0	0.0
1. Owner's capital	141.4	138.6	138.6	138.6	287.7
- Common stock with voting right	141.4	138.6	138.6	138.6	126.0
- Preferred stock	—	0.0	0.0	0.0	0.0
2. Share premium	22.4	22.4	22.4	22.4	22.4
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	107.8	107.8	107.8	107.8	0.0
9. Fund to support corporate restructuring	—	0.0	0.0	0.0	0.0
10. Other funds from owner's equity	8.1	8.1	8.1	8.1	0.0
11. Undistributed earnings after tax	13.9	10.4	10.6	15.2	23.5
- Accumulated retained earning at the end of the previous period	6.0	8.9	9.4	7.3	6.4
- Undistributed earnings in this period	8.0	1.5	1.2	7.9	17.1
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)	498.6	492.9	471.0	476.8	563.3

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	-0.1	-0.2	-0.6	-1.9	0.0
Other Operating Receipts	0.7	0.5	0.7	2.5	0.0
Other Operating Payments	-3.7	-3.4	-3.6	-6.9	0.0
Net Cash Flow from Operating Activities	1.9	-16.5	-1.1	1.1	-33.3
Payments for Fixed Assets and Other Long-term Assets	—	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
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	37.9
Investments in Other Entities	—	0.0	0.0	0.0	-1.5
Proceeds from Investments in Other Entities	—	0.0	0.0	0.5	0.0
Dividends and Interest Income Received	0.7	0.7	0.9	0.6	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	0.7	0.7	0.9	1.1	37.5
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	—	15.2	0.0	0.0	0.0
Repayment of Borrowings	-1.6	-0.4	0.0	0.0	0.0
Repayment of Finance Leases	—	0.0	0.0	0.0	0.0
Dividends Paid	—	0.0	-4.2	0.0	-10.1
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	-1.6	14.9	-4.2	0.0	-10.1
Net Cash Flow During the Period	1.0	-1.0	-4.4	2.2	5.3
Cash and Cash Equivalents at Beginning of Period	5.6	6.6	10.9	8.7	14.5
FX Difference from Revaluation	—	0.0	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	6.5	5.6	6.6	10.9	8.7

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	13.8	2.7	4.8	2.5	4.7	2.6	2.4	5.2	6.4	2.5	2.4	2.3
Revenue Deductions	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Revenue	13.8	2.7	4.8	2.5	4.7	2.6	2.4	5.2	6.4	2.5	2.4	2.3
Cost of Goods Sold	2.8	0.9	1.8	0.8	2.1	0.8	1.0	3.5	4.7	0.9	0.9	0.6
Gross Profit	11.1	1.8	3.1	1.7	2.6	1.8	1.4	1.6	1.7	1.6	1.5	1.6
Financial Income	0.1	0.0	0.5	0.0	0.1	0.8	0.4	0.3	0.1	0.2	0.6	0.1
Financial Expenses	0.5	0.0	0.5	—	-0.1	0.1	0.0	-0.2	-0.1	-0.2	-0.1	-0.3
Interest Expense	0.5	—	0.5	—	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
Selling Expenses	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
General and Administrative Expenses	2.0	1.8	2.1	1.7	1.8	2.1	1.8	1.9	1.7	1.7	1.7	1.5
Operating Profit	8.7	0.1	1.0	0.1	1.1	0.4	0.0	0.2	0.1	0.3	0.4	0.6
Other Income	—	—	—	—	0.0	0.0	0.4	0.0	0.0	0.0	0.0	0.0
Other Expenses	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Profit	—	—	—	—	0.0	0.0	0.4	0.0	0.0	0.0	-0.0	0.0
Profit Before Tax	8.7	0.1	1.0	0.1	1.1	0.4	0.4	0.2	0.1	0.3	0.4	0.6
Current Income Tax Expense	1.5	0.0	0.1	0.0	0.2	0.1	0.0	0.1	0.0	0.1	0.0	0.1
Deferred Income Tax Expense	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Income	7.3	0.1	0.9	0.1	0.9	0.3	0.4	0.2	0.1	0.2	0.4	0.4
Non-controlling Interest	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Profit Attributable to Parent	7.3	0.1	0.9	0.1	0.9	0.3	0.4	0.2	0.1	0.2	0.4	0.4
Earnings per Share	513.34	5.94	61.83	4.69	61.98	25.01	29.40	12.56	6.47	14.45	31.94	30.90
Diluted EPS	513.34	5.94	61.83	4.69	61.98	25.01	29.40	12.56	6.47	14.45	31.94	30.90

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)	336.0	326.7	327.4	325.6	326.4	313.0	303.1	303.9	304.8	309.2	309.0	309.3
I. Cash and cash equivalents	6.5	5.5	4.2	4.6	5.6	7.1	7.0	7.4	6.6	8.7	7.8	8.6
1. Cash	3.4	2.3	1.1	1.4	2.5	1.9	1.9	2.3	3.5	2.5	1.6	2.5
2. Cash equivalents	3.2	3.2	3.2	3.1	3.1	5.1	5.1	5.1	3.1	6.2	6.2	6.1
II. Short-term financial investments	0.2	0.2	—	—	0.0	0.0	2.9	2.9	3.8	3.8	4.1	4.0
1. Available for sale securities	0.2	0.2	—	—	0.0	0.0	3.1	3.1	4.4	4.4	5.0	5.0
2. Provision for diminution in value of available for sale securities (*)	-0.0	-0.0	—	—	0.0	0.0	-0.2	-0.2	-0.5	-0.6	-0.8	-1.0
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	218.2	208.6	210.9	208.2	207.9	207.0	208.7	208.9	207.2	205.7	206.0	205.6
1. Short-term trade accounts receivable	88.6	79.0	80.8	78.6	78.4	77.4	78.8	76.1	77.6	76.1	76.0	76.0
2. Short-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
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	129.6	129.6	130.0	129.7	129.6	129.6	129.9	132.8	129.6	129.6	130.0	129.6
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	111.1	111.1	111.1	111.1	111.1	97.2	84.0	84.1	86.8	90.6	90.6	90.6
1. Inventories	111.1	111.1	111.1	111.1	111.1	97.2	84.0	84.1	86.8	90.6	90.6	90.6
2. Provision for decline in value of inventories	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
V. Other short-term assets	—	1.4	1.2	1.7	1.8	1.7	0.6	0.6	0.4	0.4	0.5	0.5
1. Short-term prepayments	—	0.3	0.1	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Value added tax to be reclaimed	—	0.7	0.9	1.3	1.5	1.3	0.0	0.0	0.0	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	—	0.3	0.3	0.4	0.3	0.5	0.6	0.6	0.4	0.4	0.5	0.5
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)	162.6	164.2	164.5	166.1	166.7	167.1	167.4	166.7	166.2	166.7	167.3	166.5
I. Long-term receivables	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2
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	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2	27.2
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	7.7	7.8	7.9	8.0	8.1	8.2	8.3	8.4	8.6	8.7	8.8	8.9
1. Tangible fixed assets	0.2	0.2	0.2	0.3	0.3	0.4	0.4	0.5	0.5	0.5	0.6	0.6
- Cost	—	—	—	—	3.4	3.4	3.4	3.4	3.4	3.4	3.4	3.4
- Accumulated depreciation	—	—	—	—	-3.1	-3.0	-3.0	-3.0	-2.9	-2.9	-2.8	-2.8
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	7.6	7.6	7.7	7.8	7.8	7.9	7.9	8.0	8.1	8.1	8.2	8.2
- 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	39.0	39.5	40.0	41.2	41.7	43.4	43.9	44.4	44.9	45.4	46.0	42.5
- 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	83.3	84.4	84.1	84.1	84.1	83.0	82.7	81.4	80.3	80.1	80.1	82.6
1. Long-term production in progress	78.5	79.6	79.3	79.3	79.3	79.3	79.3	79.3	79.3	79.1	79.1	81.6
2. Construction in progress	4.8	4.8	4.8	4.8	4.8	3.7	3.4	2.1	1.0	1.0	1.0	1.0
V. Long-term financial investments	5.3	5.3	5.3	5.3	5.3	5.3	5.3	5.3	5.3	5.3	5.4	5.4
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	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0	1.0
3. Investments in other entities	4.3	4.3	4.3	4.3	4.3	4.3	4.3	4.3	4.3	4.3	4.3	4.3
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	—	—	—	0.2	0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
1. Long-term prepayments	—	—	—	0.2	0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Deferred income tax assets	—	—	—	—	0.0	0.0	0.0	0.0	0.0	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
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)	498.6	490.9	491.9	491.7	493.1	480.1	470.5	470.6	471.0	475.9	476.3	475.8
A. LIABILITIES (300=210+330)	205.1	204.7	208.2	204.4	205.6	193.5	184.2	183.0	183.6	188.6	189.2	183.3
I. Short -term liabilities	193.3	192.5	195.6	191.5	190.8	183.3	184.2	183.0	183.6	188.6	189.2	183.3
1. Short-term trade accounts payable	10.1	10.0	10.1	10.1	10.1	2.6	3.2	2.9	2.7	3.6	3.9	3.3
2. Short-term advances from customers	0.0	0.0	0.0	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.1	0.0
3. Taxes and other payables to state authorities	1.9	0.1	0.2	0.1	0.1	0.1	0.1	0.1	0.5	0.1	0.1	0.1
4. Payable to employees	—	0.2	0.1	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Short-term acrrued expenses	162.2	162.2	162.2	162.2	162.2	162.2	162.2	162.6	162.6	162.6	162.6	162.6
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	0.1	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
9. Other short-term payables	8.3	9.1	12.3	9.7	10.2	10.3	10.9	10.7	10.8	14.9	15.4	11.2
10. Short-term borrowings and financial leases	1.6	1.6	1.6	1.6	0.0	0.0	0.0	0.0	0.0	0.0	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	9.2	9.2	9.2	7.8	8.1	8.1	7.8	6.7	7.0	7.2	7.2	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	11.7	12.1	12.5	12.9	14.9	10.1	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	11.7	12.1	12.5	12.9	14.9	10.1	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)	293.5	286.3	283.7	287.3	287.5	286.7	286.3	287.6	287.4	287.3	287.1	292.5
I. Owner's equity	293.5	286.3	283.7	287.3	287.5	286.7	286.3	287.6	287.4	287.3	287.1	292.5
1. Owner's capital	141.4	141.4	138.6	138.6	138.6	138.6	138.6	138.6	138.6	138.6	138.6	138.6
- Common stock with voting right	141.4	141.4	138.6	138.6	138.6	138.6	138.6	138.6	138.6	138.6	138.6	138.6
- Preferred stock	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Share premium	22.4	22.4	22.4	22.4	22.4	22.4	22.4	22.4	22.4	22.4	22.4	22.4
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	107.8	107.8	107.8	107.8	107.8	107.8	107.8	107.8	107.8	107.8	107.8	107.8
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	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1	8.1
11. Undistributed earnings after tax	13.9	6.7	6.9	10.5	10.7	9.8	9.5	10.7	10.6	10.5	10.3	15.7
- Accumulated retained earning at the end of the previous period	6.0	6.0	6.0	10.4	8.9	8.9	8.9	10.6	9.4	9.4	9.4	15.2
- Undistributed earnings in this period	8.0	0.7	0.9	0.1	1.8	0.9	0.6	0.2	1.2	1.1	0.9	0.4
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)	498.6	490.9	491.9	491.7	493.1	480.1	470.5	470.6	471.0	475.9	476.3	475.8

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	-0.1	0.0	0.0	0.0	-0.2	0.0	0.0	-0.0	-0.6
Other Operating Receipts	—	—	—	—	0.2	0.1	0.2	0.1	-0.2	0.7	0.0	0.1
Other Operating Payments	-1.0	-0.9	-0.5	-1.3	-0.7	-1.0	-0.5	-1.5	-1.0	-0.8	-0.8	-0.9
Net Cash Flow from Operating Activities	1.3	1.2	0.0	-0.6	-6.3	-10.5	-0.5	0.8	1.8	0.5	-1.0	-2.4
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
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
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	0.1	0.5	0.0	0.0	0.1	0.5	0.1	0.0	0.2	0.5	0.2	0.1
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	0.1	0.5	0.0	0.0	0.1	0.5	0.1	0.0	0.2	0.5	0.2	0.1
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	—	—	—	—	5.1	10.2	0.0	0.0	0.0	0.0	0.0	0.0
Repayment of Borrowings	-0.4	-0.4	-0.4	-0.4	-0.3	-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
Dividends Paid	—	—	—	—	0.0	0.0	0.0	0.0	-4.2	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	-0.4	-0.4	-0.4	-0.4	4.7	10.1	0.0	0.0	-4.2	0.0	0.0	0.0
Net Cash Flow During the Period	1.0	1.3	-0.4	-1.0	-1.5	0.1	-0.4	0.8	-2.2	0.9	-0.8	-2.3
Cash and Cash Equivalents at Beginning of Period	5.5	4.2	4.6	5.6	6.6	6.6	6.6	6.6	10.9	10.9	10.9	10.9
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	6.5	5.5	4.2	4.6	5.6	7.1	7.0	7.4	6.6	8.7	7.8	8.6

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

RCL

What Is Changing

Financial Statements

Profitability

Balance Sheet

Cash Flow

Related Research