|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
19,067 | 24,817 | 41,366 | 35,248 | 42,012 |
 | I. Cash and cash equivalents |
|
|
3,031 | 1,664 | 2,957 | 327 | 1,561 |
 | 1. Cash |
|
|
3,031 | 1,664 | 2,957 | 327 | 1,561 |
 | 2. Cash equivalents |
|
|
| | | | |
 | 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 |
|
|
2,379 | 17,613 | 15,445 | 15,657 | 20,735 |
 | 1. Short-term receivables of customers |
|
|
| 30 | 27 | 253 | 41 |
 | 2. Prepayments to suppliers |
|
|
| | | 932 | |
 | 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 |
|
|
2,379 | 17,583 | 15,418 | 14,473 | 20,694 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
10,058 | 2,283 | 5,011 | 7,996 | 10,093 |
 | 1. Inventories |
|
|
10,058 | 2,283 | 5,011 | 7,996 | 10,093 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,599 | 3,257 | 17,953 | 11,267 | 9,624 |
 | 1. Short-term prepaid expenses |
|
|
3,599 | 3,257 | 5,553 | 11,267 | 9,624 |
 | 2. Deductible VAT |
|
|
| | 12,400 | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
391,130 | 409,018 | 329,991 | 249,691 | 169,667 |
 | I. Long-term receivables |
|
|
25,293 | 30,603 | 36,099 | 41,730 | 47,552 |
 | 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 |
|
|
25,293 | 30,603 | 36,099 | 41,730 | 47,552 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
93,630 | 105,100 | 81,982 | 62,086 | 41,976 |
 | 1. Tangible fixed assets |
|
|
93,569 | 105,056 | 81,976 | 62,086 | 41,976 |
 | - Cost |
|
|
189,177 | 218,347 | 229,915 | 233,734 | 222,112 |
 | - Accumulated depreciation |
|
|
-95,609 | -113,290 | -147,939 | -171,648 | -180,137 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
62 | 43 | 6 | | |
 | - Cost |
|
|
347 | 347 | 347 | 347 | 92 |
 | - Accumulated depreciation |
|
|
-286 | -304 | -341 | -347 | -92 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 3,428 | 588 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 3,428 | 588 |
 | 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 |
|
|
272,207 | 273,316 | 211,910 | 142,446 | 79,552 |
 | 1. Long-term prepaid expenses |
|
|
272,207 | 273,316 | 211,910 | 141,599 | 79,552 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | 847 | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
410,198 | 433,836 | 371,357 | 284,939 | 211,680 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
332,948 | 353,335 | 291,443 | 206,739 | 135,028 |
 | I. Current liabilities |
|
|
190,389 | 273,536 | 258,822 | 167,809 | 89,598 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
47,491 | 96,603 | 95,209 | 72,357 | 42,038 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
23,625 | 24,954 | 7,401 | 10,199 | 15,416 |
 | 6. Payables to employees |
|
|
8,839 | 14,795 | 20,279 | 14,374 | 16,928 |
 | 7. Short-term accrued expenses |
|
|
93 | 195 | 206 | 337 | 403 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 120 | 120 | 120 | 120 |
 | 11. Other short-term payables |
|
|
106,960 | 135,449 | 133,803 | 69,213 | 13,652 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,381 | 1,419 | 1,805 | 1,209 | 1,041 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
142,559 | 79,799 | 32,620 | 38,930 | 45,430 |
 | 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 |
|
|
124,119 | 52,838 | | | |
 | 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 |
|
|
18,440 | 26,961 | 32,620 | 38,930 | 45,430 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
77,249 | 80,500 | 79,915 | 78,200 | 76,652 |
 | I. ShareHolder's equity |
|
|
77,249 | 80,500 | 77,800 | 77,027 | 76,370 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 57,000 | 57,000 | 57,000 |
 | 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 |
|
|
4,645 | 6,906 | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
22,604 | 23,594 | 20,800 | 20,027 | 19,370 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 4,058 | | | |
 | - Profit after tax undistributed this period |
|
|
22,604 | 19,537 | 20,800 | 20,027 | 19,370 |
 | 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 |
|
|
| | 2,115 | 1,173 | 281 |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | 2,115 | 1,173 | 281 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
410,198 | 433,836 | 371,357 | 284,939 | 211,680 |
There is no report.
|
|