|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
296,084 | 324,366 | 344,206 | 364,082 | 401,665 |
 | I. Cash and cash equivalents |
|
|
48,674 | 13,324 | 23,510 | 20,405 | 130,909 |
 | 1. Cash |
|
|
48,674 | 13,324 | 23,510 | 20,405 | 120,909 |
 | 2. Cash equivalents |
|
|
| | | | 10,000 |
 | II. Short-term financial investments |
|
|
17,276 | 28,094 | 18,174 | 42,929 | 35,430 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
17,276 | 28,094 | 18,174 | 42,929 | 35,430 |
 | III. Short-term receivables |
|
|
86,021 | 60,886 | 61,770 | 96,391 | 89,050 |
 | 1. Short-term receivables of customers |
|
|
85,680 | 57,365 | 56,845 | 90,271 | 76,120 |
 | 2. Prepayments to suppliers |
|
|
880 | 3,358 | 1,420 | 2,740 | 10,246 |
 | 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 |
|
|
754 | 952 | 3,594 | 3,380 | 2,767 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,293 | -789 | -90 | | -83 |
 | IV. Inventories |
|
|
139,408 | 218,920 | 237,318 | 198,806 | 136,394 |
 | 1. Inventories |
|
|
144,190 | 223,253 | 241,646 | 203,840 | 141,406 |
 | 2. Provision for decline in value of inventories |
|
|
-4,783 | -4,334 | -4,328 | -5,034 | -5,012 |
 | V. Other current assets |
|
|
4,706 | 3,142 | 3,435 | 5,550 | 9,882 |
 | 1. Short-term prepaid expenses |
|
|
1,099 | 1,337 | 1,372 | 1,253 | 798 |
 | 2. Deductible VAT |
|
|
3,607 | 1,805 | 2,063 | 4,298 | 9,084 |
 | 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 |
|
|
84,172 | 88,740 | 89,846 | 83,314 | 82,407 |
 | I. Long-term receivables |
|
|
1,384 | 1,382 | 1,346 | 1,314 | 1,414 |
 | 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 |
|
|
1,384 | 1,382 | 1,346 | 1,314 | 1,414 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
65,982 | 70,807 | 73,567 | 71,640 | 70,793 |
 | 1. Tangible fixed assets |
|
|
65,414 | 70,270 | 73,059 | 71,154 | 70,251 |
 | - Cost |
|
|
172,702 | 184,137 | 192,187 | 195,936 | 199,329 |
 | - Accumulated depreciation |
|
|
-107,288 | -113,867 | -119,128 | -124,782 | -129,078 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
568 | 538 | 508 | 485 | 542 |
 | - Cost |
|
|
788 | 788 | 788 | 788 | 861 |
 | - Accumulated depreciation |
|
|
-221 | -251 | -281 | -303 | -319 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
5,477 | 4,603 | 3,693 | 2,500 | 2,605 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,477 | 4,603 | 3,693 | 2,500 | 2,605 |
 | IV. Long-term financial investments |
|
|
8,500 | 8,500 | 8,500 | 5,500 | 5,500 |
 | 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 |
|
|
8,500 | 8,500 | 8,500 | 5,500 | 5,500 |
 | V. Total other long-term assets |
|
|
2,829 | 3,448 | 2,741 | 2,360 | 2,095 |
 | 1. Long-term prepaid expenses |
|
|
2,756 | 3,425 | 2,741 | 2,360 | 2,095 |
 | 2. Deferred income tax assets |
|
|
72 | 23 | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
380,256 | 413,106 | 434,052 | 447,395 | 484,072 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
246,029 | 267,131 | 281,521 | 273,904 | 290,807 |
 | I. Current liabilities |
|
|
246,029 | 267,131 | 281,521 | 273,904 | 290,807 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
190,924 | 214,115 | 226,274 | 221,237 | 220,348 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
30,280 | 32,701 | 35,073 | 31,091 | 22,501 |
 | 4. Advances from customers |
|
|
4,193 | 1,334 | 973 | 1,059 | 1,194 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,079 | 1,484 | 1,381 | 1,437 | 3,519 |
 | 6. Payables to employees |
|
|
11,130 | 9,658 | 9,375 | 11,745 | 16,000 |
 | 7. Short-term accrued expenses |
|
|
209 | 716 | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,926 | 4,463 | 5,736 | 4,538 | 19,153 |
 | 12. Provision for short term payables |
|
|
1,621 | 596 | 339 | 911 | 5,249 |
 | 13. Bonus and welfare fund |
|
|
1,669 | 2,064 | 2,370 | 1,887 | 2,842 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
134,227 | 145,975 | 152,531 | 173,491 | 193,266 |
 | I. ShareHolder's equity |
|
|
134,227 | 145,975 | 152,531 | 173,491 | 193,266 |
 | 1. Owner's investment capital |
|
|
97,486 | 97,486 | 97,486 | 97,486 | 97,486 |
 | 2. Share capital surplus |
|
|
4,569 | 4,569 | 3,795 | 3,795 | 3,795 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-18,677 | -18,677 | -15,472 | -15,472 | -15,472 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
50,849 | 62,597 | 66,722 | 87,682 | 107,456 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
31,530 | 30,657 | 51,239 | 54,802 | 65,149 |
 | - Profit after tax undistributed this period |
|
|
19,318 | 31,939 | 15,483 | 32,880 | 42,307 |
 | 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 |
|
|
380,256 | 413,106 | 434,052 | 447,395 | 484,072 |
There is no report.
|
|