|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
376,193 | 450,706 | 370,116 | 367,155 | 350,684 |
 | I. Cash and cash equivalents |
|
|
11,827 | 23,568 | 48,775 | 78,762 | 76,259 |
 | 1. Cash |
|
|
11,827 | 23,568 | 48,775 | 78,762 | 76,259 |
 | 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 |
|
|
126,983 | 154,453 | 112,287 | 152,533 | 161,934 |
 | 1. Short-term receivables of customers |
|
|
124,493 | 151,348 | 109,139 | 145,793 | 158,520 |
 | 2. Prepayments to suppliers |
|
|
1,921 | 1,654 | 1,935 | 6,098 | 3,122 |
 | 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 |
|
|
569 | 1,452 | 1,213 | 643 | 291 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
236,570 | 269,346 | 207,074 | 135,319 | 110,824 |
 | 1. Inventories |
|
|
236,570 | 269,346 | 207,074 | 135,319 | 110,824 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
813 | 3,340 | 1,980 | 540 | 1,667 |
 | 1. Short-term prepaid expenses |
|
|
594 | 1,695 | 1,980 | 531 | 1,667 |
 | 2. Deductible VAT |
|
|
| 1,645 | | | |
 | 3. Taxes and the State Receivables |
|
|
219 | | | 9 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
139,100 | 160,395 | 146,055 | 136,377 | 168,300 |
 | 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 |
|
|
114,822 | 115,556 | 143,145 | 130,547 | 162,073 |
 | 1. Tangible fixed assets |
|
|
84,811 | 86,237 | 112,038 | 101,087 | 134,260 |
 | - Cost |
|
|
485,937 | 501,748 | 542,571 | 547,295 | 594,099 |
 | - Accumulated depreciation |
|
|
-401,126 | -415,512 | -430,532 | -446,208 | -459,839 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
30,011 | 29,319 | 31,107 | 29,460 | 27,813 |
 | - Cost |
|
|
34,597 | 34,597 | 37,473 | 37,473 | 37,473 |
 | - Accumulated depreciation |
|
|
-4,586 | -5,278 | -6,366 | -8,013 | -9,660 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
263 | 20,965 | 191 | 721 | 2,692 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
263 | 20,965 | 191 | 721 | 2,692 |
 | 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 |
|
|
24,015 | 23,874 | 2,719 | 5,109 | 3,536 |
 | 1. Long-term prepaid expenses |
|
|
4,031 | 3,890 | 2,719 | 5,109 | 3,536 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
19,984 | 19,984 | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
515,293 | 611,101 | 516,171 | 503,531 | 518,984 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
365,823 | 438,258 | 282,048 | 255,265 | 263,322 |
 | I. Current liabilities |
|
|
322,635 | 389,680 | 235,872 | 214,571 | 218,532 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
199,838 | 230,557 | 135,821 | 87,590 | 65,765 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
82,088 | 111,969 | 56,191 | 75,479 | 105,149 |
 | 4. Advances from customers |
|
|
12 | 52 | 71 | 1,442 | 120 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,025 | 3,529 | 5,803 | 8,098 | 5,254 |
 | 6. Payables to employees |
|
|
30,172 | 33,351 | 26,431 | 30,403 | 32,254 |
 | 7. Short-term accrued expenses |
|
|
3,873 | 4,042 | 3,106 | 2,667 | 1,464 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,084 | 2,392 | 2,574 | 1,504 | 1,501 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
542 | 3,789 | 5,875 | 7,389 | 7,025 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
43,188 | 48,578 | 46,177 | 40,694 | 44,790 |
 | 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 |
|
|
1,298 | 1,340 | 1,316 | 1,242 | 1,180 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
41,890 | 47,238 | 44,861 | 39,452 | 43,610 |
 | 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 |
|
|
149,471 | 172,843 | 234,123 | 248,266 | 255,662 |
 | I. ShareHolder's equity |
|
|
149,471 | 172,843 | 234,123 | 248,266 | 255,662 |
 | 1. Owner's investment capital |
|
|
60,000 | 60,000 | 114,000 | 114,000 | 114,000 |
 | 2. Share capital surplus |
|
|
| | -224 | -224 | -224 |
 | 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 |
|
|
88,671 | 92,700 | 97,407 | 97,407 | 97,407 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
800 | 20,142 | 22,941 | 37,084 | 44,480 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
343 | 800 | 20,142 | 22,941 | 148 |
 | - Profit after tax undistributed this period |
|
|
457 | 19,342 | 2,799 | 14,143 | 44,332 |
 | 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 |
|
|
515,293 | 611,101 | 516,171 | 503,531 | 518,984 |
There is no report.
|
|