|
|
|
Q1 2023 | Q2 2023 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
313,002 | 230,343 | 195,153 | 213,697 | 177,537 |
 | I. Cash and cash equivalents |
|
|
24,985 | 18,476 | 2,261 | 35,095 | 16,392 |
 | 1. Cash |
|
|
21,115 | 18,146 | 1,631 | 34,465 | 3,762 |
 | 2. Cash equivalents |
|
|
3,870 | 330 | 630 | 630 | 12,630 |
 | II. Short-term financial investments |
|
|
6,337 | 500 | 500 | 500 | 500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
6,337 | 500 | 500 | 500 | 500 |
 | III. Short-term receivables |
|
|
77,803 | 59,761 | 61,838 | 82,819 | 70,599 |
 | 1. Short-term receivables of customers |
|
|
66,361 | 51,292 | 53,369 | 71,564 | 67,126 |
 | 2. Prepayments to suppliers |
|
|
15,224 | 11,961 | 8,489 | 9,612 | 2,047 |
 | 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 |
|
|
4,789 | 5,079 | 10,618 | 4,203 | 4,916 |
 | 7. Provision for doubtful short-term receivables |
|
|
-8,570 | -8,570 | -10,638 | -2,560 | -3,491 |
 | IV. Inventories |
|
|
156,697 | 105,235 | 85,171 | 79,614 | 72,830 |
 | 1. Inventories |
|
|
158,998 | 107,535 | 87,902 | 81,296 | 76,267 |
 | 2. Provision for decline in value of inventories |
|
|
-2,301 | -2,301 | -2,731 | -1,683 | -3,437 |
 | V. Other current assets |
|
|
47,179 | 46,370 | 45,383 | 15,670 | 17,216 |
 | 1. Short-term prepaid expenses |
|
|
3,105 | 3,646 | 1,071 | 142 | 97 |
 | 2. Deductible VAT |
|
|
43,149 | 42,415 | 43,912 | 14,956 | 16,560 |
 | 3. Taxes and the State Receivables |
|
|
926 | 309 | 400 | 572 | 559 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
108,896 | 101,271 | 110,422 | 80,307 | 64,640 |
 | I. Long-term receivables |
|
|
2,944 | 4,977 | 3,904 | 2,107 | 315 |
 | 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 |
|
|
2,944 | 4,977 | 3,904 | 2,107 | 315 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
102,905 | 93,293 | 103,795 | 75,051 | 61,218 |
 | 1. Tangible fixed assets |
|
|
68,713 | 64,056 | 63,738 | 49,496 | 42,898 |
 | - Cost |
|
|
145,371 | 146,967 | 147,137 | 154,906 | 161,029 |
 | - Accumulated depreciation |
|
|
-76,658 | -82,911 | -83,399 | -105,409 | -118,131 |
 | 2. Fixed assets of financial leasing |
|
|
15,239 | 10,295 | 21,580 | 7,156 | |
 | - Cost |
|
|
86,449 | 86,449 | 86,449 | 73,584 | |
 | - Accumulated depreciation |
|
|
-71,210 | -76,154 | -64,870 | -66,428 | |
 | 3. Intangible fixed assets |
|
|
18,954 | 18,942 | 18,478 | 18,399 | 18,321 |
 | - Cost |
|
|
19,500 | 19,500 | 19,500 | 19,500 | 19,500 |
 | - Accumulated depreciation |
|
|
-546 | -558 | -1,022 | -1,101 | -1,179 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
340 | 340 | 340 | 340 | 340 |
 | - Accumulated depreciation |
|
|
-340 | -340 | -340 | -340 | -340 |
 | IV. Long-term assets in progress |
|
|
1,178 | 1,178 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,178 | 1,178 | | | |
 | IV. Long-term financial investments |
|
|
1,100 | 1,100 | 1,100 | 100 | |
 | 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 |
|
|
1,100 | 1,100 | 1,100 | 100 | |
 | V. Total other long-term assets |
|
|
769 | 723 | 1,623 | 3,050 | 3,107 |
 | 1. Long-term prepaid expenses |
|
|
769 | 723 | 1,623 | 3,050 | 3,107 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
421,898 | 331,613 | 305,575 | 294,004 | 242,177 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
347,051 | 327,116 | 300,291 | 289,593 | 227,677 |
 | I. Current liabilities |
|
|
246,310 | 264,102 | 243,831 | 226,047 | 181,713 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
103,902 | 137,550 | 134,471 | 124,367 | 114,135 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
100,508 | 102,548 | 91,269 | 68,659 | 53,595 |
 | 4. Advances from customers |
|
|
25,312 | 1,991 | 1,100 | 17,349 | 884 |
 | 5. Taxes and other payables to the State Budget |
|
|
| 2,171 | 2,224 | 475 | |
 | 6. Payables to employees |
|
|
6,069 | 4,375 | 2,364 | 2,599 | 5,492 |
 | 7. Short-term accrued expenses |
|
|
2,730 | 7,013 | 4,571 | 6,703 | 4,206 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
127 | 127 | 62 | 62 | 180 |
 | 11. Other short-term payables |
|
|
1,456 | 2,121 | 1,563 | 1,797 | 2,067 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,205 | 6,205 | 6,205 | 4,036 | 1,155 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
100,741 | 63,015 | 56,459 | 63,546 | 45,964 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | 3,845 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
60 | 60 | 60 | 60 | 60 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
100,614 | 62,887 | 56,332 | 63,418 | 41,992 |
 | 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 |
|
|
67 | 67 | 67 | 67 | 67 |
 | B. OWNER'S EQUITY |
|
|
74,847 | 4,497 | 5,284 | 4,411 | 14,500 |
 | I. ShareHolder's equity |
|
|
73,056 | 2,706 | 3,494 | 2,621 | 12,709 |
 | 1. Owner's investment capital |
|
|
52,531 | 52,531 | 52,531 | 52,531 | 52,531 |
 | 2. Share capital surplus |
|
|
4,947 | 4,947 | 4,947 | 4,947 | 4,947 |
 | 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 |
|
|
62,907 | 62,907 | 62,907 | 62,907 | 62,907 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-47,329 | -117,679 | -116,891 | -117,764 | -107,675 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-23,535 | -78,473 | -62,492 | -117,502 | -117,764 |
 | - Profit after tax undistributed this period |
|
|
-23,793 | -39,205 | -54,399 | -262 | 10,089 |
 | 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 |
|
|
1,791 | 1,791 | 1,791 | 1,791 | 1,791 |
 | 1. Funding resources |
|
|
1,791 | 1,791 | 1,791 | 1,791 | 1,791 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
421,898 | 331,613 | 305,575 | 294,004 | 242,177 |
There is no report.
|
|