|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
434,504 | 524,038 | 631,831 | 1,014,610 | 1,385,574 |
 | I. Cash and cash equivalents |
|
|
26,174 | 59,013 | 110,160 | 200,933 | 88,361 |
 | 1. Cash |
|
|
26,174 | 59,013 | 110,160 | 200,933 | 88,361 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
189,411 | 210,920 | 276,930 | 383,900 | 733,600 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
189,411 | 210,920 | 276,930 | 383,900 | 733,600 |
 | III. Short-term receivables |
|
|
91,794 | 122,652 | 111,686 | 156,864 | 213,253 |
 | 1. Short-term receivables of customers |
|
|
76,727 | 108,775 | 99,303 | 135,917 | 186,449 |
 | 2. Prepayments to suppliers |
|
|
9,391 | 6,899 | 7,598 | 15,248 | 12,451 |
 | 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 |
|
|
8,535 | 11,971 | 9,780 | 10,692 | 14,397 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,859 | -4,994 | -4,994 | -4,994 | -43 |
 | IV. Inventories |
|
|
109,747 | 108,044 | 99,604 | 213,213 | 230,672 |
 | 1. Inventories |
|
|
110,682 | 109,175 | 100,456 | 213,532 | 230,672 |
 | 2. Provision for decline in value of inventories |
|
|
-934 | -1,131 | -852 | -319 | |
 | V. Other current assets |
|
|
17,379 | 23,410 | 33,450 | 59,700 | 119,688 |
 | 1. Short-term prepaid expenses |
|
|
2,766 | 2,699 | 4,120 | 3,674 | 4,670 |
 | 2. Deductible VAT |
|
|
14,569 | 20,711 | 29,331 | 56,026 | 110,620 |
 | 3. Taxes and the State Receivables |
|
|
44 | | | | 4,398 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
227,786 | 218,177 | 195,080 | 186,696 | 315,784 |
 | I. Long-term receivables |
|
|
| | | | 385 |
 | 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 |
|
|
| | | | 385 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
146,502 | 135,682 | 109,914 | 107,434 | 148,135 |
 | 1. Tangible fixed assets |
|
|
144,914 | 134,153 | 108,537 | 106,294 | 146,501 |
 | - Cost |
|
|
263,810 | 286,172 | 299,366 | 334,011 | 397,964 |
 | - Accumulated depreciation |
|
|
-118,895 | -152,019 | -190,830 | -227,717 | -251,463 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,587 | 1,529 | 1,377 | 1,141 | 1,635 |
 | - Cost |
|
|
2,392 | 2,694 | 2,980 | 3,210 | 4,286 |
 | - Accumulated depreciation |
|
|
-804 | -1,165 | -1,603 | -2,069 | -2,651 |
 | III. Real Estate Investments |
|
|
49,637 | 47,615 | 45,596 | 43,577 | 41,558 |
 | - Cost |
|
|
102,148 | 102,148 | 102,148 | 102,148 | 102,148 |
 | - Accumulated depreciation |
|
|
-52,511 | -54,533 | -56,552 | -58,571 | -60,590 |
 | IV. Long-term assets in progress |
|
|
7,997 | 6,057 | 5,888 | 5,917 | 18,438 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
7,997 | 6,057 | 5,888 | 5,917 | 18,438 |
 | IV. Long-term financial investments |
|
|
13,847 | 14,057 | 14,057 | 14,057 | 93,157 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
13,847 | 14,057 | 14,057 | 14,057 | 14,057 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 79,100 |
 | V. Total other long-term assets |
|
|
9,803 | 14,767 | 19,627 | 15,711 | 14,111 |
 | 1. Long-term prepaid expenses |
|
|
9,803 | 14,767 | 19,627 | 15,711 | 14,103 |
 | 2. Deferred income tax assets |
|
|
| | | | 8 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
662,290 | 742,215 | 826,911 | 1,201,306 | 1,701,358 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
171,235 | 124,074 | 89,115 | 138,639 | 144,048 |
 | I. Current liabilities |
|
|
164,612 | 120,068 | 83,316 | 132,770 | 139,410 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 47,886 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
81,681 | | | | |
 | 3. Short-term payables to sellers |
|
|
| 20,945 | 25,511 | 33,900 | 26,089 |
 | 4. Advances from customers |
|
|
23,344 | 2,731 | 4,621 | 11,874 | 5,491 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,964 | 13,442 | 11,783 | 29,101 | 30,134 |
 | 6. Payables to employees |
|
|
9,002 | 25,744 | 31,546 | 44,459 | 54,204 |
 | 7. Short-term accrued expenses |
|
|
20,628 | 2,273 | 4,758 | 8,299 | 9,797 |
 | 8. Short-term intercompany payables |
|
|
1,389 | | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 2,462 | 2,099 | 2,015 | 2,039 |
 | 11. Other short-term payables |
|
|
2,654 | 3,936 | 2,790 | 2,959 | 4,637 |
 | 12. Provision for short term payables |
|
|
12,008 | | | | |
 | 13. Bonus and welfare fund |
|
|
| 646 | 207 | 162 | 7,019 |
 | 14. Price stabilization fund |
|
|
4,942 | | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,624 | 4,007 | 5,800 | 5,869 | 4,639 |
 | 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 |
|
|
6,624 | 4,007 | 5,800 | 5,869 | 4,639 |
 | 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 |
|
|
491,055 | 618,140 | 737,796 | 1,062,668 | 1,557,310 |
 | I. ShareHolder's equity |
|
|
491,055 | 618,140 | 737,796 | 1,062,668 | 1,557,310 |
 | 1. Owner's investment capital |
|
|
108,000 | 108,000 | 108,000 | 108,000 | 108,000 |
 | 2. Share capital surplus |
|
|
105,775 | 105,775 | 105,775 | 105,775 | 105,775 |
 | 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 |
|
|
17,966 | 17,966 | 17,966 | 17,966 | 17,966 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
259,261 | 386,339 | 505,995 | 830,877 | 1,325,465 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
189,316 | 249,644 | 366,722 | 486,324 | 802,391 |
 | - Profit after tax undistributed this period |
|
|
69,945 | 136,695 | 139,273 | 344,553 | 523,074 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
53 | 61 | 61 | 50 | 104 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
662,290 | 742,215 | 826,911 | 1,201,306 | 1,701,358 |
There is no report.
|
|