|
|
|
Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 | Q2 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
817,107 | 909,782 | 623,930 | 735,784 | 741,128 |
 | I. Cash and cash equivalents |
|
|
217,564 | 243,174 | 75,833 | 75,275 | 62,212 |
 | 1. Cash |
|
|
90,194 | 82,652 | 61,201 | 55,275 | 62,212 |
 | 2. Cash equivalents |
|
|
127,371 | 160,523 | 14,631 | 20,000 | |
 | II. Short-term financial investments |
|
|
69,710 | 91,350 | 164,524 | 118,681 | 113,681 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
69,710 | 91,350 | 164,524 | 118,681 | 113,681 |
 | III. Short-term receivables |
|
|
383,329 | 396,042 | 239,604 | 345,444 | 327,658 |
 | 1. Short-term receivables of customers |
|
|
263,916 | 313,248 | 244,005 | 261,931 | 255,007 |
 | 2. Prepayments to suppliers |
|
|
118,468 | 66,895 | 13,850 | 16,413 | 38,467 |
 | 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 |
|
|
35,069 | 59,920 | 42,162 | 137,167 | 107,427 |
 | 7. Provision for doubtful short-term receivables |
|
|
-34,124 | -44,021 | -60,413 | -70,068 | -73,242 |
 | IV. Inventories |
|
|
134,991 | 163,673 | 135,461 | 188,716 | 210,226 |
 | 1. Inventories |
|
|
134,991 | 163,673 | 135,461 | 189,302 | 210,391 |
 | 2. Provision for decline in value of inventories |
|
|
| | | -587 | -165 |
 | V. Other current assets |
|
|
11,513 | 15,543 | 8,508 | 7,668 | 27,351 |
 | 1. Short-term prepaid expenses |
|
|
4,742 | 6,528 | 3,939 | 2,101 | 4,338 |
 | 2. Deductible VAT |
|
|
6,394 | 7,423 | 2,886 | 3,652 | 2,713 |
 | 3. Taxes and the State Receivables |
|
|
376 | 1,591 | 1,683 | 1,916 | 299 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 20,000 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
421,402 | 425,973 | 452,149 | 430,939 | 412,979 |
 | I. Long-term receivables |
|
|
68,899 | 81,323 | 76,857 | 61,901 | 61,626 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
42 | | | | |
 | 5. Other long-term receivables |
|
|
68,858 | 81,323 | 88,744 | 91,616 | 91,341 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | -11,886 | -29,716 | -29,716 |
 | II. Fixed assets |
|
|
330,136 | 316,646 | 339,810 | 324,933 | 308,711 |
 | 1. Tangible fixed assets |
|
|
217,316 | 205,289 | 230,571 | 218,103 | 202,893 |
 | - Cost |
|
|
433,630 | 451,350 | 485,146 | 479,677 | 478,713 |
 | - Accumulated depreciation |
|
|
-216,315 | -246,061 | -254,575 | -261,575 | -275,820 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
112,820 | 111,357 | 109,239 | 106,830 | 105,818 |
 | - Cost |
|
|
131,199 | 131,855 | 131,855 | 130,955 | 130,955 |
 | - Accumulated depreciation |
|
|
-18,379 | -20,498 | -22,616 | -24,125 | -25,137 |
 | III. Real Estate Investments |
|
|
8,071 | 7,638 | 8,499 | 8,149 | 7,992 |
 | - Cost |
|
|
13,927 | 13,927 | 15,158 | 15,158 | 15,158 |
 | - Accumulated depreciation |
|
|
-5,855 | -6,288 | -6,659 | -7,009 | -7,165 |
 | IV. Long-term assets in progress |
|
|
3,051 | 4,271 | 983 | 3,425 | 4,762 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,051 | 4,271 | 983 | 3,425 | 4,762 |
 | IV. Long-term financial investments |
|
|
4,500 | 4,500 | 4,500 | 8,700 | 8,700 |
 | 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 |
|
|
4,500 | 4,500 | 4,500 | 8,700 | 8,700 |
 | V. Total other long-term assets |
|
|
6,744 | 11,594 | 21,500 | 23,831 | 21,188 |
 | 1. Long-term prepaid expenses |
|
|
2,493 | 6,436 | 17,611 | 21,396 | 18,404 |
 | 2. Deferred income tax assets |
|
|
1,381 | 2,962 | 2,324 | 1,591 | 2,063 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
2,871 | 2,196 | 1,565 | 844 | 721 |
 | TOTAL ASSETS |
|
|
1,238,508 | 1,335,754 | 1,076,079 | 1,166,723 | 1,154,107 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,014,383 | 1,082,150 | 790,530 | 848,460 | 826,088 |
 | I. Current liabilities |
|
|
820,601 | 844,833 | 679,055 | 698,171 | 686,688 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
583,609 | 617,765 | 469,363 | 478,393 | 480,007 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
167,070 | 145,550 | 111,532 | 108,576 | 104,558 |
 | 4. Advances from customers |
|
|
18,686 | 12,016 | 13,956 | 39,798 | 33,808 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,977 | 7,130 | 5,004 | 4,958 | 8,185 |
 | 6. Payables to employees |
|
|
18,869 | 25,467 | 30,922 | 28,093 | 12,733 |
 | 7. Short-term accrued expenses |
|
|
7,615 | 12,951 | 11,096 | 3,712 | 14,963 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
357 | 269 | 542 | 630 | 361 |
 | 11. Other short-term payables |
|
|
14,713 | 20,088 | 30,194 | 26,105 | 23,360 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,707 | 3,598 | 6,445 | 7,906 | 8,712 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
193,782 | 237,317 | 111,475 | 150,289 | 139,400 |
 | 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 |
|
|
51,715 | 61,713 | 12,965 | 15,494 | 15,702 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
142,067 | 175,604 | 98,510 | 134,795 | 123,698 |
 | 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 |
|
|
224,125 | 253,604 | 285,549 | 318,262 | 328,019 |
 | I. ShareHolder's equity |
|
|
224,125 | 253,604 | 285,549 | 318,262 | 328,019 |
 | 1. Owner's investment capital |
|
|
96,381 | 96,381 | 96,381 | 96,381 | 149,370 |
 | 2. Share capital surplus |
|
|
622 | 622 | 622 | 622 | 622 |
 | 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 |
|
|
15,093 | 20,028 | 20,028 | 20,028 | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
83,856 | 104,009 | 132,074 | 163,166 | 156,312 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
63,167 | 69,050 | 90,339 | 118,112 | 123,180 |
 | - Profit after tax undistributed this period |
|
|
20,690 | 34,959 | 41,734 | 45,054 | 33,132 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
28,173 | 32,564 | 36,444 | 38,065 | 21,714 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,238,508 | 1,335,754 | 1,076,079 | 1,166,723 | 1,154,107 |
There is no report.
|
|