|
|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
401,956 | 415,663 | 377,352 | 365,284 | 365,336 |
 | I. Cash and cash equivalents |
|
|
97,299 | 57,796 | 56,204 | 101,876 | 29,210 |
 | 1. Cash |
|
|
74,299 | 47,796 | 43,204 | 98,376 | 15,710 |
 | 2. Cash equivalents |
|
|
23,000 | 10,000 | 13,000 | 3,500 | 13,500 |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
112,325 | 177,262 | 158,278 | 115,182 | 185,188 |
 | 1. Short-term receivables of customers |
|
|
87,650 | 136,740 | 129,533 | 98,510 | 170,099 |
 | 2. Prepayments to suppliers |
|
|
11,260 | 5,293 | 4,658 | 1,930 | 4,489 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
15,138 | 37,481 | 25,868 | 17,028 | 12,930 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,723 | -2,252 | -1,781 | -2,286 | -2,330 |
 | IV. Inventories |
|
|
192,226 | 177,086 | 159,573 | 147,476 | 141,255 |
 | 1. Inventories |
|
|
198,752 | 180,427 | 163,110 | 151,842 | 148,426 |
 | 2. Provision for decline in value of inventories |
|
|
-6,526 | -3,341 | -3,536 | -4,366 | -7,171 |
 | V. Other current assets |
|
|
105 | 3,518 | 3,297 | 750 | 9,683 |
 | 1. Short-term prepaid expenses |
|
|
| 24 | 481 | 681 | 1,276 |
 | 2. Deductible VAT |
|
|
| 3,389 | 734 | | 8,407 |
 | 3. Taxes and the State Receivables |
|
|
105 | 105 | 2,082 | 69 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
126,175 | 131,790 | 128,082 | 130,637 | 125,783 |
 | I. Long-term receivables |
|
|
| | | | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
114,254 | 118,151 | 113,201 | 112,309 | 110,309 |
 | 1. Tangible fixed assets |
|
|
113,977 | 117,909 | 112,909 | 112,093 | 110,152 |
 | - Cost |
|
|
242,736 | 252,528 | 256,418 | 265,472 | 275,117 |
 | - Accumulated depreciation |
|
|
-128,760 | -134,619 | -143,509 | -153,379 | -164,966 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
277 | 241 | 292 | 215 | 158 |
 | - Cost |
|
|
393 | 393 | 510 | 510 | 510 |
 | - Accumulated depreciation |
|
|
-116 | -152 | -218 | -294 | -352 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
8,083 | 820 | 1,080 | 1,816 | 1,526 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | 1,816 | |
 | 2. Costs of construction in progress |
|
|
8,083 | 820 | 1,080 | | 1,526 |
 | IV. Long-term financial investments |
|
|
10,573 | 10,573 | 10,573 | 10,573 | 10,573 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
10,573 | 10,573 | 10,573 | 10,573 | 10,573 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
540 | 2,247 | 3,229 | 5,939 | 3,375 |
 | 1. Long-term prepaid expenses |
|
|
540 | 2,247 | 3,229 | 5,939 | 3,375 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
528,131 | 547,452 | 505,434 | 495,920 | 491,118 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
289,746 | 332,053 | 283,410 | 274,777 | 260,369 |
 | I. Current liabilities |
|
|
289,746 | 332,053 | 279,601 | 269,971 | 255,077 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
112,115 | 117,306 | 110,274 | 122,764 | 80,732 |
 | 4. Advances from customers |
|
|
44,517 | 56,121 | 6,944 | 5,217 | 24,972 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,895 | 2,183 | 5,197 | 21,441 | 5,922 |
 | 6. Payables to employees |
|
|
14,383 | 8,108 | 3,734 | 4,255 | 39,250 |
 | 7. Short-term accrued expenses |
|
|
1,326 | 1,110 | 1,392 | 1,118 | 884 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
280 | 280 | 335 | 368 | 206 |
 | 11. Other short-term payables |
|
|
100,113 | 111,221 | 97,350 | 71,696 | 69,210 |
 | 12. Provision for short term payables |
|
|
2,779 | 19,154 | 27,769 | 27,723 | 8,592 |
 | 13. Bonus and welfare fund |
|
|
10,338 | 16,571 | 26,605 | 15,390 | 25,310 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | 3,809 | 4,806 | 5,293 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | 3,809 | 4,806 | 5,293 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
238,385 | 215,400 | 222,024 | 221,143 | 230,749 |
 | I. ShareHolder's equity |
|
|
238,057 | 215,400 | 222,029 | 221,169 | 230,772 |
 | 1. Owner's investment capital |
|
|
68,000 | 68,000 | 68,000 | 68,000 | 68,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
125,033 | 125,033 | 128,700 | 128,700 | 128,700 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
45,024 | 22,367 | 25,329 | 24,469 | 34,072 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
23,666 | | | | |
 | - Profit after tax undistributed this period |
|
|
21,358 | 22,367 | 25,329 | 24,469 | 34,072 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
328 | | -5 | -26 | -23 |
 | 1. Funding resources |
|
|
328 | | -5 | -26 | -23 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
528,131 | 547,452 | 505,434 | 495,920 | 491,118 |
There is no report.
|
|
|
|