|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
252,109 | 236,725 | 212,762 | 211,962 | 175,889 |
 | I. Cash and cash equivalents |
|
|
61,496 | 15,896 | 8,501 | 35,014 | 32,128 |
 | 1. Cash |
|
|
52,496 | 6,896 | 8,501 | 31,014 | 32,128 |
 | 2. Cash equivalents |
|
|
9,000 | 9,000 | | 4,000 | |
 | II. Short-term financial investments |
|
|
57,140 | 29,731 | | | 15,000 |
 | 1. Trading securities |
|
|
20,222 | 10,685 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-82 | -2,315 | | | |
 | 3. Investments holding until maturity |
|
|
37,000 | 21,361 | | | 15,000 |
 | III. Short-term receivables |
|
|
92,641 | 152,422 | 160,574 | 129,128 | 96,339 |
 | 1. Short-term receivables of customers |
|
|
25,636 | 33,485 | 26,719 | 37,611 | 51,005 |
 | 2. Prepayments to suppliers |
|
|
7,111 | 400 | 6,652 | 3,644 | 6,660 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
58,000 | 117,000 | 123,463 | 85,435 | 38,000 |
 | 6. Other short-term receivables |
|
|
5,426 | 5,266 | 7,468 | 3,872 | 2,183 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,531 | -3,729 | -3,729 | -1,434 | -1,509 |
 | IV. Inventories |
|
|
36,982 | 35,111 | 41,977 | 46,391 | 29,287 |
 | 1. Inventories |
|
|
37,075 | 35,203 | 42,070 | 47,577 | 30,304 |
 | 2. Provision for decline in value of inventories |
|
|
-93 | -93 | -93 | -1,186 | -1,017 |
 | V. Other current assets |
|
|
3,850 | 3,565 | 1,709 | 1,429 | 3,135 |
 | 1. Short-term prepaid expenses |
|
|
2,650 | 1,416 | 1,100 | 1,105 | 2,443 |
 | 2. Deductible VAT |
|
|
1,144 | 1,076 | 517 | 100 | 33 |
 | 3. Taxes and the State Receivables |
|
|
57 | 1,073 | 92 | 224 | 659 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
64,556 | 83,248 | 82,102 | 112,357 | 206,397 |
 | I. Long-term receivables |
|
|
| | | 14,210 | 99,210 |
 | 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 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
57,773 | 77,161 | 73,116 | 81,919 | 81,293 |
 | 1. Tangible fixed assets |
|
|
55,322 | 75,209 | 71,653 | 80,947 | 80,745 |
 | - Cost |
|
|
110,769 | 126,136 | 131,704 | 151,421 | 161,305 |
 | - Accumulated depreciation |
|
|
-55,446 | -50,927 | -60,051 | -70,474 | -80,560 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,450 | 1,952 | 1,463 | 973 | 548 |
 | - Cost |
|
|
2,490 | 2,490 | 2,490 | 2,490 | 1,856 |
 | - Accumulated depreciation |
|
|
-39 | -537 | -1,027 | -1,517 | -1,308 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
658 | | 3,387 | 11,366 | 21,426 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
658 | | 3,387 | 11,366 | 21,426 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
6,125 | 6,087 | 5,599 | 4,862 | 4,468 |
 | 1. Long-term prepaid expenses |
|
|
6,034 | 6,070 | 5,323 | 4,779 | 4,304 |
 | 2. Deferred income tax assets |
|
|
91 | 17 | 277 | 83 | 165 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
316,665 | 319,972 | 294,864 | 324,319 | 382,287 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
186,952 | 188,821 | 161,851 | 170,464 | 115,218 |
 | I. Current liabilities |
|
|
71,404 | 81,901 | 88,576 | 91,609 | 51,553 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
29,235 | 41,128 | 41,908 | 43,739 | 2,500 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,082 | 6,668 | 13,512 | 14,286 | 13,126 |
 | 4. Advances from customers |
|
|
9,706 | 9,697 | 9,676 | 9,856 | 10,521 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,646 | 54 | 2,070 | 3,573 | 2,725 |
 | 6. Payables to employees |
|
|
6,260 | 6,036 | 6,546 | 10,781 | 11,156 |
 | 7. Short-term accrued expenses |
|
|
7,783 | 10,570 | 7,152 | 7,714 | 9,544 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,568 | 7,625 | 7,587 | 1,536 | 1,857 |
 | 12. Provision for short term payables |
|
|
| | 124 | 124 | 124 |
 | 13. Bonus and welfare fund |
|
|
124 | 124 | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
115,548 | 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 |
|
|
423 | | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
115,125 | 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 |
|
|
129,713 | 131,151 | 133,013 | 153,855 | 267,069 |
 | I. ShareHolder's equity |
|
|
129,713 | 131,151 | 133,013 | 153,855 | 267,069 |
 | 1. Owner's investment capital |
|
|
98,000 | 98,000 | 98,000 | 98,000 | 196,000 |
 | 2. Share capital surplus |
|
|
25,160 | 25,160 | 25,160 | 25,160 | 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 |
|
|
-2,922 | -1,483 | 379 | 21,221 | 36,783 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-9,287 | -2,922 | -6,584 | 379 | 15,802 |
 | - Profit after tax undistributed this period |
|
|
6,365 | 1,439 | 6,963 | 20,842 | 20,981 |
 | 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 |
|
|
316,665 | 319,972 | 294,864 | 324,319 | 382,287 |
There is no report.
|
|