|
|
|
Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
236,725 | 212,762 | 211,962 | 175,889 | 164,146 |
 | I. Cash and cash equivalents |
|
|
15,896 | 8,501 | 35,014 | 32,128 | 31,691 |
 | 1. Cash |
|
|
6,896 | 8,501 | 31,014 | 32,128 | 24,691 |
 | 2. Cash equivalents |
|
|
9,000 | | 4,000 | | 7,000 |
 | II. Short-term financial investments |
|
|
29,731 | | | 15,000 | 44,000 |
 | 1. Trading securities |
|
|
10,685 | | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,315 | | | | |
 | 3. Investments holding until maturity |
|
|
21,361 | | | 15,000 | 44,000 |
 | III. Short-term receivables |
|
|
152,422 | 160,574 | 129,128 | 96,339 | 50,694 |
 | 1. Short-term receivables of customers |
|
|
33,485 | 26,719 | 37,611 | 51,005 | 35,784 |
 | 2. Prepayments to suppliers |
|
|
400 | 6,652 | 3,644 | 6,660 | 10,845 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
117,000 | 123,463 | 85,435 | 38,000 | |
 | 6. Other short-term receivables |
|
|
5,266 | 7,468 | 3,872 | 2,183 | 5,574 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,729 | -3,729 | -1,434 | -1,509 | -1,509 |
 | IV. Inventories |
|
|
35,111 | 41,977 | 46,391 | 29,287 | 34,071 |
 | 1. Inventories |
|
|
35,203 | 42,070 | 47,577 | 30,304 | 35,088 |
 | 2. Provision for decline in value of inventories |
|
|
-93 | -93 | -1,186 | -1,017 | -1,017 |
 | V. Other current assets |
|
|
3,565 | 1,709 | 1,429 | 3,135 | 3,690 |
 | 1. Short-term prepaid expenses |
|
|
1,416 | 1,100 | 1,105 | 2,443 | 3,364 |
 | 2. Deductible VAT |
|
|
1,076 | 517 | 100 | 33 | 33 |
 | 3. Taxes and the State Receivables |
|
|
1,073 | 92 | 224 | 659 | 293 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
83,248 | 82,102 | 112,357 | 206,397 | 207,826 |
 | I. Long-term receivables |
|
|
| | 14,210 | 99,210 | 210 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 14,000 | 99,000 | |
 | 5. Other long-term receivables |
|
|
| | 210 | 210 | 210 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
77,161 | 73,116 | 81,919 | 81,293 | 95,883 |
 | 1. Tangible fixed assets |
|
|
75,209 | 71,653 | 80,947 | 80,745 | 95,433 |
 | - Cost |
|
|
126,136 | 131,704 | 151,421 | 161,305 | 178,105 |
 | - Accumulated depreciation |
|
|
-50,927 | -60,051 | -70,474 | -80,560 | -82,671 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,952 | 1,463 | 973 | 548 | 450 |
 | - Cost |
|
|
2,490 | 2,490 | 2,490 | 1,856 | 1,856 |
 | - Accumulated depreciation |
|
|
-537 | -1,027 | -1,517 | -1,308 | -1,407 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 3,387 | 11,366 | 21,426 | 8,077 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 3,387 | 11,366 | 21,426 | 8,077 |
 | IV. Long-term financial investments |
|
|
| | | | 99,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 99,000 |
 | V. Total other long-term assets |
|
|
6,087 | 5,599 | 4,862 | 4,468 | 4,656 |
 | 1. Long-term prepaid expenses |
|
|
6,070 | 5,323 | 4,779 | 4,304 | 4,656 |
 | 2. Deferred income tax assets |
|
|
17 | 277 | 83 | 165 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
319,972 | 294,864 | 324,319 | 382,287 | 371,971 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
188,821 | 161,851 | 170,464 | 115,218 | 104,231 |
 | I. Current liabilities |
|
|
81,901 | 88,576 | 91,609 | 51,553 | 104,231 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
41,128 | 41,908 | 43,739 | 2,500 | 64,838 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,668 | 13,512 | 14,286 | 13,126 | 12,360 |
 | 4. Advances from customers |
|
|
9,697 | 9,676 | 9,856 | 10,521 | 10,260 |
 | 5. Taxes and other payables to the State Budget |
|
|
54 | 2,070 | 3,573 | 2,725 | 2,031 |
 | 6. Payables to employees |
|
|
6,036 | 6,546 | 10,781 | 11,156 | 5,731 |
 | 7. Short-term accrued expenses |
|
|
10,570 | 7,152 | 7,714 | 9,544 | 6,696 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,625 | 7,587 | 1,536 | 1,857 | 2,190 |
 | 12. Provision for short term payables |
|
|
| 124 | 124 | 124 | 124 |
 | 13. Bonus and welfare fund |
|
|
124 | | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
106,920 | 73,275 | 78,855 | 63,665 | |
 | 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. Borrowings and long-term financial leased liabilities |
|
|
106,920 | 73,275 | 78,855 | 63,665 | |
 | 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 |
|
|
131,151 | 133,013 | 153,855 | 267,069 | 267,740 |
 | I. ShareHolder's equity |
|
|
131,151 | 133,013 | 153,855 | 267,069 | 267,740 |
 | 1. Owner's investment capital |
|
|
98,000 | 98,000 | 98,000 | 196,000 | 196,000 |
 | 2. Share capital surplus |
|
|
25,160 | 25,160 | 25,160 | 24,812 | 24,812 |
 | 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 |
|
|
9,474 | 9,474 | 9,474 | 9,474 | 9,474 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-1,483 | 379 | 21,221 | 36,783 | 37,454 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-2,922 | -6,584 | 379 | 15,802 | 34,257 |
 | - Profit after tax undistributed this period |
|
|
1,439 | 6,963 | 20,842 | 20,981 | 3,197 |
 | 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 |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
319,972 | 294,864 | 324,319 | 382,287 | 371,971 |
There is no report.
|
|