|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
250,298 | 345,513 | 256,069 | 281,517 | 280,452 |
 | I. Cash and cash equivalents |
|
|
1,382 | 3,089 | 17,793 | 15,554 | 18,892 |
 | 1. Cash |
|
|
1,382 | 3,089 | 2,793 | 5,554 | 3,892 |
 | 2. Cash equivalents |
|
|
| | 15,000 | 10,000 | 15,000 |
 | II. Short-term financial investments |
|
|
| | | 1,703 | 1,703 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 1,703 | 1,703 |
 | III. Short-term receivables |
|
|
108,109 | 139,700 | 94,408 | 114,679 | 117,082 |
 | 1. Short-term receivables of customers |
|
|
104,179 | 135,758 | 91,560 | 110,284 | 115,323 |
 | 2. Prepayments to suppliers |
|
|
3,414 | 3,123 | 1,930 | 3,368 | 972 |
 | 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 |
|
|
680 | 983 | 998 | 1,027 | 742 |
 | 7. Provision for doubtful short-term receivables |
|
|
-164 | -164 | -79 | | |
 | IV. Inventories |
|
|
139,646 | 202,497 | 143,421 | 149,000 | 142,173 |
 | 1. Inventories |
|
|
142,198 | 202,497 | 143,421 | 149,000 | 142,173 |
 | 2. Provision for decline in value of inventories |
|
|
-2,552 | | | | |
 | V. Other current assets |
|
|
1,162 | 227 | 446 | 582 | 602 |
 | 1. Short-term prepaid expenses |
|
|
279 | 227 | 446 | 582 | 602 |
 | 2. Deductible VAT |
|
|
883 | | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
44,499 | 52,191 | 64,214 | 61,788 | 71,056 |
 | 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 |
|
|
41,502 | 48,622 | 61,443 | 59,445 | 66,400 |
 | 1. Tangible fixed assets |
|
|
40,251 | 47,370 | 60,191 | 58,193 | 65,148 |
 | - Cost |
|
|
557,777 | 588,380 | 627,577 | 654,723 | 666,858 |
 | - Accumulated depreciation |
|
|
-517,526 | -541,010 | -567,386 | -596,530 | -601,709 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,252 | 1,252 | 1,252 | 1,252 | 1,252 |
 | - Cost |
|
|
3,503 | 3,503 | 3,503 | 3,503 | 3,503 |
 | - Accumulated depreciation |
|
|
-2,251 | -2,251 | -2,251 | -2,251 | -2,251 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 392 | | | 154 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 392 | | | 154 |
 | IV. Long-term financial investments |
|
|
2,959 | 2,198 | 2,000 | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
959 | 959 | 959 | 959 | 959 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -761 | -959 | -959 | -959 |
 | 5. Investments holding until maturity |
|
|
2,000 | 2,000 | 2,000 | | |
 | V. Total other long-term assets |
|
|
38 | 980 | 771 | 2,343 | 4,502 |
 | 1. Long-term prepaid expenses |
|
|
38 | 980 | 771 | 2,343 | 4,502 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
294,797 | 397,704 | 320,283 | 343,305 | 351,508 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
154,581 | 243,800 | 182,859 | 195,997 | 211,239 |
 | I. Current liabilities |
|
|
154,581 | 243,800 | 182,859 | 195,997 | 211,239 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 16,800 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
45,676 | 100,295 | 55,136 | 62,000 | 50,581 |
 | 4. Advances from customers |
|
|
96 | 220 | 132 | 70 | 169 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,584 | 19,871 | 14,346 | 20,239 | 18,193 |
 | 6. Payables to employees |
|
|
59,372 | 72,272 | 64,686 | 67,370 | 53,677 |
 | 7. Short-term accrued expenses |
|
|
| 2,360 | 1,324 | 1,355 | 1,564 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,055 | 6,453 | 6,504 | 6,153 | 43,132 |
 | 12. Provision for short term payables |
|
|
12,643 | 12,234 | 12,363 | | |
 | 13. Bonus and welfare fund |
|
|
23,156 | 13,296 | 28,367 | 38,810 | 43,922 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
140,215 | 153,904 | 137,424 | 147,308 | 140,270 |
 | I. ShareHolder's equity |
|
|
140,215 | 153,904 | 137,424 | 147,308 | 140,270 |
 | 1. Owner's investment capital |
|
|
70,799 | 70,799 | 70,799 | 70,799 | 70,799 |
 | 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 |
|
|
7,080 | 7,080 | 7,080 | 7,080 | 7,080 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
62,337 | 76,026 | 59,546 | 69,430 | 62,391 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
13,999 | | | | |
 | - Profit after tax undistributed this period |
|
|
48,338 | 76,026 | 59,546 | 69,430 | 62,391 |
 | 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 |
|
|
294,797 | 397,704 | 320,283 | 343,305 | 351,508 |
There is no report.
|
|