|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
568,090 | 587,255 | 583,330 | 513,501 | 472,395 |
 | I. Cash and cash equivalents |
|
|
82,288 | 84,499 | 75,191 | 41,358 | 40,149 |
 | 1. Cash |
|
|
72,588 | 74,799 | 75,191 | 41,358 | 25,362 |
 | 2. Cash equivalents |
|
|
9,700 | 9,700 | | | 14,787 |
 | II. Short-term financial investments |
|
|
145 | 145 | 145 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
145 | 145 | 145 | | |
 | III. Short-term receivables |
|
|
273,848 | 318,938 | 287,237 | 282,002 | 249,150 |
 | 1. Short-term receivables of customers |
|
|
129,945 | 144,734 | 94,238 | 102,860 | 137,931 |
 | 2. Prepayments to suppliers |
|
|
29,761 | 29,027 | 35,596 | 42,451 | 67,909 |
 | 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 |
|
|
114,956 | 145,991 | 158,218 | 137,505 | 57,600 |
 | 7. Provision for doubtful short-term receivables |
|
|
-814 | -814 | -814 | -814 | -14,290 |
 | IV. Inventories |
|
|
199,694 | 174,133 | 208,530 | 179,231 | 179,036 |
 | 1. Inventories |
|
|
199,694 | 174,133 | 208,530 | 179,231 | 179,036 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,114 | 9,541 | 12,226 | 10,911 | 4,060 |
 | 1. Short-term prepaid expenses |
|
|
| | | | 240 |
 | 2. Deductible VAT |
|
|
8,959 | 9,541 | 12,226 | 10,911 | 3,757 |
 | 3. Taxes and the State Receivables |
|
|
3,155 | | | | 63 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
98,585 | 88,504 | 115,581 | 125,300 | 32,488 |
 | I. Long-term receivables |
|
|
8,125 | 8,083 | 34,182 | 30,706 | 309 |
 | 1. Long-term customer's receivables |
|
|
6,689 | 6,689 | 21,758 | 21,758 | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
1,436 | 1,394 | 12,424 | 8,948 | 309 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
45,240 | 36,425 | 31,986 | 27,090 | 3,962 |
 | 1. Tangible fixed assets |
|
|
45,240 | 36,425 | 30,986 | 26,090 | 2,962 |
 | - Cost |
|
|
120,804 | 120,245 | 122,798 | 123,061 | 70,875 |
 | - Accumulated depreciation |
|
|
-75,564 | -83,820 | -91,812 | -96,971 | -67,913 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | 1,000 | 1,000 | 1,000 |
 | - Cost |
|
|
| | 1,000 | 1,000 | 1,000 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
16,535 | 16,113 | 21,947 | 41,491 | 15,289 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
16,535 | 16,113 | 21,947 | 41,491 | 15,289 |
 | IV. Long-term financial investments |
|
|
1,000 | 1,000 | 1,000 | | |
 | 1. Investment in subsidiaries |
|
|
| | 1,000 | | |
 | 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 |
|
|
1,000 | 1,000 | | | |
 | V. Total other long-term assets |
|
|
27,686 | 26,883 | 26,466 | 26,013 | 12,928 |
 | 1. Long-term prepaid expenses |
|
|
27,686 | 26,883 | 26,466 | 26,013 | 12,928 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
666,675 | 675,759 | 698,910 | 638,801 | 504,883 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
541,327 | 558,557 | 581,204 | 520,540 | 387,469 |
 | I. Current liabilities |
|
|
518,748 | 546,440 | 574,473 | 514,263 | 387,224 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
193,354 | 179,039 | 172,109 | 157,477 | 142,130 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
108,322 | 92,951 | 95,837 | 101,090 | 144,210 |
 | 4. Advances from customers |
|
|
143,991 | 151,826 | 182,963 | 110,415 | 49,846 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,126 | 4,364 | 5,656 | 7,654 | 12,232 |
 | 6. Payables to employees |
|
|
4,138 | 6,759 | 6,888 | 6,371 | 7,538 |
 | 7. Short-term accrued expenses |
|
|
6,962 | 12,530 | 24,379 | 16,027 | 22,432 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
57,776 | 97,211 | 85,439 | 113,394 | 8,195 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,080 | 1,760 | 1,202 | 1,835 | 641 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
22,579 | 12,117 | 6,731 | 6,277 | 246 |
 | 1. Long-term payables to sellers |
|
|
3,562 | 3,562 | 3,921 | 3,921 | |
 | 2. Long-term accrued expenses |
|
|
10,501 | 4,863 | 375 | 720 | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
398 | 398 | 398 | 398 | 46 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
8,118 | 3,294 | 2,037 | 1,237 | 200 |
 | 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 |
|
|
125,348 | 117,202 | 117,706 | 118,262 | 117,414 |
 | I. ShareHolder's equity |
|
|
125,348 | 117,202 | 117,706 | 118,262 | 117,414 |
 | 1. Owner's investment capital |
|
|
80,000 | 87,998 | 87,998 | 87,998 | 87,998 |
 | 2. Share capital surplus |
|
|
5,396 | 5,396 | 5,396 | 5,396 | 5,396 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
27,242 | 19,244 | 19,244 | 19,244 | 19,244 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
10,176 | 2,662 | 4,054 | 4,609 | 4,776 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,971 | 6,600 | 2,662 | 3,042 | 4,609 |
 | - Profit after tax undistributed this period |
|
|
4,206 | -3,939 | 1,393 | 1,567 | 167 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,534 | 1,903 | 1,014 | 1,014 | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
666,675 | 675,759 | 698,910 | 638,801 | 504,883 |
There is no report.
|
|