|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
276,135 | 274,690 | 284,808 | 336,718 | 245,783 |
 | I. Cash and cash equivalents |
|
|
57,112 | 59,664 | 51,054 | 75,596 | 3,205 |
 | 1. Cash |
|
|
22,199 | 49,664 | 41,054 | 37,254 | 3,205 |
 | 2. Cash equivalents |
|
|
34,913 | 10,000 | 10,000 | 38,343 | |
 | II. Short-term financial investments |
|
|
128,158 | 168,983 | 173,667 | 180,256 | 152,926 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
128,158 | 168,983 | 173,667 | 180,256 | 152,926 |
 | III. Short-term receivables |
|
|
48,618 | 25,865 | 39,479 | 60,654 | 79,527 |
 | 1. Short-term receivables of customers |
|
|
46,046 | 23,792 | 37,982 | 54,472 | 54,877 |
 | 2. Prepayments to suppliers |
|
|
1,491 | 1,073 | 863 | 5,367 | 24,247 |
 | 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 |
|
|
1,282 | 1,129 | 763 | 814 | 404 |
 | 7. Provision for doubtful short-term receivables |
|
|
-201 | -129 | -129 | | |
 | IV. Inventories |
|
|
25,078 | 8,118 | 13,826 | 11,600 | 10,124 |
 | 1. Inventories |
|
|
25,078 | 8,118 | 13,826 | 11,600 | 10,124 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
17,169 | 12,060 | 6,783 | 8,611 | |
 | 1. Short-term prepaid expenses |
|
|
1,174 | 959 | 544 | 2,352 | |
 | 2. Deductible VAT |
|
|
15,599 | 11,101 | 5,478 | 6,259 | |
 | 3. Taxes and the State Receivables |
|
|
397 | | 761 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
174,919 | 157,393 | 136,580 | 141,405 | 114,427 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
155,828 | 143,952 | 124,754 | 117,742 | 92,696 |
 | 1. Tangible fixed assets |
|
|
155,828 | 143,952 | 124,754 | 117,742 | 92,696 |
 | - Cost |
|
|
380,178 | 394,678 | 398,678 | 410,535 | 256,227 |
 | - Accumulated depreciation |
|
|
-224,350 | -250,726 | -273,924 | -292,793 | -163,531 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
6,149 | 4,070 | 4,070 | 14,327 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
6,149 | 4,070 | 4,070 | 14,327 | |
 | IV. Long-term financial investments |
|
|
2,000 | 2,000 | | | 14,925 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | 10,025 |
 | 3. Other investments in equity instruments |
|
|
| | | | 4,900 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
2,000 | 2,000 | | | |
 | V. Total other long-term assets |
|
|
10,942 | 7,371 | 7,756 | 9,337 | 6,807 |
 | 1. Long-term prepaid expenses |
|
|
10,942 | 7,371 | 7,756 | 9,337 | 6,807 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
451,054 | 432,083 | 421,388 | 478,124 | 360,210 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
277,981 | 248,073 | 256,509 | 273,901 | 251,304 |
 | I. Current liabilities |
|
|
277,436 | 248,073 | 255,960 | 273,616 | 251,304 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
93,887 | 49,999 | 91,806 | 81,007 | 87,264 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,524 | 10,397 | 9,391 | 14,150 | 16,972 |
 | 4. Advances from customers |
|
|
10,704 | 12,500 | 24,481 | 14,996 | 16,094 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,266 | 10,245 | 3,392 | 8,950 | 5,615 |
 | 6. Payables to employees |
|
|
88,485 | 106,916 | 84,113 | 133,702 | 100,120 |
 | 7. Short-term accrued expenses |
|
|
141 | 8 | 201 | 246 | 119 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,433 | 6,551 | 7,167 | 3,582 | 5,914 |
 | 12. Provision for short term payables |
|
|
39,502 | 39,202 | 20,323 | | |
 | 13. Bonus and welfare fund |
|
|
15,494 | 12,257 | 15,085 | 16,984 | 19,205 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
545 | | 549 | 285 | |
 | 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 |
|
|
545 | | 549 | 285 | |
 | 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 |
|
|
173,074 | 184,010 | 164,879 | 204,223 | 108,906 |
 | I. ShareHolder's equity |
|
|
173,074 | 184,010 | 164,879 | 204,223 | 108,906 |
 | 1. Owner's investment capital |
|
|
68,250 | 68,250 | 68,250 | 68,250 | 68,250 |
 | 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 |
|
|
10,444 | 14,435 | 18,408 | 20,799 | 22,064 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
26,503 | 29,092 | 20,084 | 25,183 | 18,592 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,533 | 7,786 | 7,748 | 4,955 | |
 | - Profit after tax undistributed this period |
|
|
21,971 | 21,305 | 12,336 | 20,228 | 18,592 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
67,877 | 72,233 | 58,137 | 89,991 | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
451,054 | 432,083 | 421,388 | 478,124 | 360,210 |
There is no report.
|
|