|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
406,502 | 482,253 | 524,602 | 575,462 | 679,930 |
 | I. Cash and cash equivalents |
|
|
70,559 | 72,523 | 113,794 | 88,200 | 174,200 |
 | 1. Cash |
|
|
61,255 | 72,523 | 108,552 | 88,200 | 171,200 |
 | 2. Cash equivalents |
|
|
9,305 | | 5,243 | | 3,000 |
 | II. Short-term financial investments |
|
|
40,422 | 43,296 | 5,000 | 12,104 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
40,422 | 43,296 | 5,000 | 12,104 | |
 | III. Short-term receivables |
|
|
238,152 | 303,052 | 329,442 | 291,269 | 254,965 |
 | 1. Short-term receivables of customers |
|
|
84,331 | 111,034 | 132,240 | 139,155 | 151,837 |
 | 2. Prepayments to suppliers |
|
|
1,696 | 2,742 | 3,339 | 2,498 | 2,080 |
 | 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 |
|
|
152,949 | 190,915 | 200,868 | 149,615 | 148,355 |
 | 7. Provision for doubtful short-term receivables |
|
|
-823 | -1,638 | -7,005 | | -47,308 |
 | IV. Inventories |
|
|
52,882 | 60,780 | 74,213 | 181,165 | 249,757 |
 | 1. Inventories |
|
|
52,882 | 60,780 | 74,213 | 181,165 | 249,757 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,487 | 2,602 | 2,153 | 2,725 | 1,008 |
 | 1. Short-term prepaid expenses |
|
|
1,126 | 981 | 779 | 734 | 1,008 |
 | 2. Deductible VAT |
|
|
3,361 | 1,621 | | | |
 | 3. Taxes and the State Receivables |
|
|
| | 1,374 | 1,991 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
398,072 | 392,282 | 371,126 | 363,344 | 355,693 |
 | I. Long-term receivables |
|
|
| | 1,094 | | |
 | 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 |
|
|
| | 1,094 | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
224,283 | 221,079 | 219,218 | 212,436 | 209,025 |
 | 1. Tangible fixed assets |
|
|
223,115 | 218,374 | 217,049 | 210,632 | 204,471 |
 | - Cost |
|
|
259,579 | 260,909 | 265,567 | 265,001 | 261,474 |
 | - Accumulated depreciation |
|
|
-36,464 | -42,536 | -48,519 | -54,369 | -57,003 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,168 | 2,705 | 2,169 | 1,804 | 4,554 |
 | - Cost |
|
|
1,923 | 3,518 | 3,518 | 3,768 | 7,470 |
 | - Accumulated depreciation |
|
|
-755 | -813 | -1,349 | -1,964 | -2,916 |
 | III. Real Estate Investments |
|
|
139,466 | 136,363 | 133,449 | 130,536 | 127,623 |
 | - Cost |
|
|
145,671 | 145,671 | 145,671 | 145,671 | 145,671 |
 | - Accumulated depreciation |
|
|
-6,206 | -9,308 | -12,222 | -15,135 | -18,049 |
 | IV. Long-term assets in progress |
|
|
16,916 | 19,428 | 2,512 | 2,512 | 2,512 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
16,916 | 19,428 | 2,512 | 2,512 | 2,512 |
 | IV. Long-term financial investments |
|
|
8,348 | 9,417 | 8,383 | 8,509 | 8,509 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
5,520 | 5,520 | 4,800 | 4,800 | 4,800 |
 | 3. Other investments in equity instruments |
|
|
3,335 | 3,385 | 4,105 | 4,105 | 4,105 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-507 | -488 | -522 | -396 | -396 |
 | 5. Investments holding until maturity |
|
|
| 1,000 | | | |
 | V. Total other long-term assets |
|
|
9,059 | 5,994 | 6,470 | 9,351 | 8,024 |
 | 1. Long-term prepaid expenses |
|
|
9,059 | 5,994 | 6,470 | 6,260 | 4,934 |
 | 2. Deferred income tax assets |
|
|
| | | 3,090 | 3,090 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
804,574 | 874,535 | 895,729 | 938,806 | 1,035,623 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
669,595 | 737,775 | 753,442 | 790,215 | 868,964 |
 | I. Current liabilities |
|
|
443,384 | 510,492 | 570,285 | 623,639 | 724,017 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
75,983 | 34,557 | 57,257 | 59,965 | 33,557 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,477 | 4,529 | 2,980 | 2,438 | 2,306 |
 | 4. Advances from customers |
|
|
140,107 | 168,625 | 215,958 | 206,576 | 300,256 |
 | 5. Taxes and other payables to the State Budget |
|
|
495 | 615 | 2,568 | 5,087 | 10,870 |
 | 6. Payables to employees |
|
|
10,770 | 12,825 | 17,325 | 19,408 | 26,646 |
 | 7. Short-term accrued expenses |
|
|
| | | | 1,648 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
32,567 | 69,615 | 111,073 | 102,881 | 34,330 |
 | 11. Other short-term payables |
|
|
178,566 | 219,221 | 161,679 | 225,897 | 311,076 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,420 | 503 | 1,445 | 1,387 | 3,327 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
226,210 | 227,284 | 183,157 | 166,575 | 144,947 |
 | 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 |
|
|
| | | 5,147 | 5,147 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
88,148 | 92,248 | 51,033 | 32,476 | 13,918 |
 | 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 |
|
|
138,062 | 135,036 | 132,124 | 128,953 | 125,882 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
134,980 | 136,760 | 142,287 | 148,592 | 166,659 |
 | I. ShareHolder's equity |
|
|
134,980 | 136,760 | 142,287 | 148,592 | 166,659 |
 | 1. Owner's investment capital |
|
|
88,000 | 88,000 | 88,000 | 88,000 | 88,000 |
 | 2. Share capital surplus |
|
|
15,674 | 15,674 | 15,674 | 15,674 | 15,674 |
 | 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 |
|
|
18,998 | 20,251 | 21,507 | 23,270 | 25,407 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,307 | 12,835 | 17,106 | 21,648 | 37,578 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
278 | 278 | -1,322 | 278 | 278 |
 | - Profit after tax undistributed this period |
|
|
12,030 | 12,557 | 18,429 | 21,371 | 37,301 |
 | 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 |
|
|
804,574 | 874,535 | 895,729 | 938,806 | 1,035,623 |
There is no report.
|
|