|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
582,806 | 492,095 | 433,103 | 422,826 | 418,970 |
 | I. Cash and cash equivalents |
|
|
15,788 | 38,285 | 31,443 | 27,232 | 18,226 |
 | 1. Cash |
|
|
15,788 | 38,285 | 31,443 | 27,232 | 18,226 |
 | 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 |
|
|
363,996 | 293,142 | 205,650 | 295,115 | 320,638 |
 | 1. Short-term receivables of customers |
|
|
325,422 | 265,617 | 190,663 | 272,183 | 292,081 |
 | 2. Prepayments to suppliers |
|
|
27,543 | 22,874 | 6,901 | 13,954 | 24,458 |
 | 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 |
|
|
16,207 | 8,882 | 11,744 | 12,635 | 7,756 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,176 | -4,231 | -3,657 | -3,657 | -3,657 |
 | IV. Inventories |
|
|
199,553 | 160,467 | 193,700 | 100,416 | 79,593 |
 | 1. Inventories |
|
|
199,553 | 160,467 | 193,700 | 100,416 | 79,593 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,469 | 201 | 2,310 | 62 | 513 |
 | 1. Short-term prepaid expenses |
|
|
164 | 174 | 198 | 26 | 15 |
 | 2. Deductible VAT |
|
|
2,982 | | 2,034 | | |
 | 3. Taxes and the State Receivables |
|
|
323 | 28 | 79 | 36 | 498 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
46,258 | 46,233 | 44,770 | 49,702 | 117,450 |
 | I. Long-term receivables |
|
|
17 | 17 | 17 | 17 | 17 |
 | 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 |
|
|
17 | 17 | 17 | 17 | 17 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
45,617 | 45,174 | 44,042 | 49,359 | 46,176 |
 | 1. Tangible fixed assets |
|
|
19,804 | 19,403 | 18,330 | 20,497 | 17,384 |
 | - Cost |
|
|
29,753 | 31,254 | 32,185 | 35,155 | 35,218 |
 | - Accumulated depreciation |
|
|
-9,949 | -11,851 | -13,855 | -14,658 | -17,833 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
25,812 | 25,770 | 25,712 | 28,862 | 28,792 |
 | - Cost |
|
|
38,361 | 38,361 | 38,361 | 41,581 | 41,581 |
 | - Accumulated depreciation |
|
|
-12,548 | -12,590 | -12,649 | -12,719 | -12,789 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 71,132 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 71,132 |
 | 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 |
|
|
625 | 1,042 | 712 | 327 | 125 |
 | 1. Long-term prepaid expenses |
|
|
625 | 1,042 | 689 | 319 | 114 |
 | 2. Deferred income tax assets |
|
|
| | 23 | 8 | 11 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
629,064 | 538,327 | 477,873 | 472,528 | 536,420 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
415,043 | 304,327 | 229,634 | 217,234 | 264,244 |
 | I. Current liabilities |
|
|
402,116 | 291,509 | 216,336 | 204,096 | 213,850 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
159,645 | 135,140 | 94,749 | 118,329 | 68,075 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
122,664 | 94,255 | 59,027 | 55,047 | 110,524 |
 | 4. Advances from customers |
|
|
94,857 | 36,133 | 29,909 | 2,360 | 6,550 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,125 | 5,270 | 5,195 | 9,261 | 8,411 |
 | 6. Payables to employees |
|
|
5,041 | 4,694 | 3,983 | 2,665 | 4,818 |
 | 7. Short-term accrued expenses |
|
|
615 | 686 | 317 | 83 | 366 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,000 | 1,093 | 10,272 | 3,321 | 2,337 |
 | 12. Provision for short term payables |
|
|
2,458 | 2,050 | 694 | 841 | 581 |
 | 13. Bonus and welfare fund |
|
|
10,711 | 12,188 | 12,188 | 12,188 | 12,188 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
12,928 | 12,818 | 13,298 | 13,138 | 50,394 |
 | 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 |
|
|
| | 480 | 320 | 35,790 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
110 | | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | 1,786 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
12,818 | 12,818 | 12,818 | 12,818 | 12,818 |
 | B. OWNER'S EQUITY |
|
|
214,020 | 234,001 | 248,240 | 255,294 | 272,176 |
 | I. ShareHolder's equity |
|
|
214,020 | 234,001 | 248,240 | 255,294 | 272,176 |
 | 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-5,275 | -5,275 | -5,275 | -5,275 | -5,275 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
70,188 | 92,352 | 106,085 | 111,654 | 120,827 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
4,963 | 10,873 | 14,307 | 15,699 | 17,992 |
 | 11. After tax undistributed profit |
|
|
64,144 | 56,051 | 53,123 | 53,217 | 58,633 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
34,593 | 34,593 | 38,884 | 38,884 | 41,751 |
 | - Profit after tax undistributed this period |
|
|
29,551 | 21,458 | 14,239 | 14,332 | 16,882 |
 | 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 |
|
|
629,064 | 538,327 | 477,873 | 472,528 | 536,420 |
There is no report.
|
|