|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
186,659 | 262,958 | 302,716 | 298,880 | 359,058 |
 | I. Cash and cash equivalents |
|
|
88,043 | 97,352 | 146,863 | 121,743 | 178,928 |
 | 1. Cash |
|
|
10,043 | 6,052 | 12,188 | 21,443 | 12,928 |
 | 2. Cash equivalents |
|
|
78,000 | 91,300 | 134,676 | 100,300 | 166,000 |
 | II. Short-term financial investments |
|
|
1,456 | 28,500 | 68,143 | 57,311 | 48,543 |
 | 1. Trading securities |
|
|
| | 38,811 | 38,811 | 48,043 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,456 | 28,500 | 29,332 | 18,500 | 500 |
 | III. Short-term receivables |
|
|
90,214 | 127,878 | 85,326 | 117,940 | 130,254 |
 | 1. Short-term receivables of customers |
|
|
95,917 | 96,089 | 90,937 | 92,798 | 99,964 |
 | 2. Prepayments to suppliers |
|
|
2,721 | 762 | 3,420 | 3,162 | 7,183 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | 2,430 | |
 | 6. Other short-term receivables |
|
|
14,915 | 60,282 | 23,267 | 60,397 | 65,154 |
 | 7. Provision for doubtful short-term receivables |
|
|
-23,339 | -29,255 | -32,299 | -40,847 | -42,048 |
 | IV. Inventories |
|
|
6,166 | 8,453 | 2,224 | 1,299 | 1,044 |
 | 1. Inventories |
|
|
6,166 | 8,453 | 2,224 | 1,299 | 1,044 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
780 | 776 | 159 | 587 | 289 |
 | 1. Short-term prepaid expenses |
|
|
321 | 763 | 159 | 503 | 288 |
 | 2. Deductible VAT |
|
|
| | | | 1 |
 | 3. Taxes and the State Receivables |
|
|
460 | 14 | | 85 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
363,985 | 363,121 | 335,195 | 306,674 | 285,345 |
 | I. Long-term receivables |
|
|
21,797 | 17,274 | 9,490 | 374 | 5,000 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
21,797 | 17,274 | 9,490 | 374 | |
 | 5. Other long-term receivables |
|
|
| | | | 5,000 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
339,307 | 329,355 | 312,309 | 301,338 | 280,213 |
 | 1. Tangible fixed assets |
|
|
327,883 | 318,123 | 301,270 | 290,492 | 269,559 |
 | - Cost |
|
|
415,661 | 419,507 | 421,278 | 436,070 | 436,524 |
 | - Accumulated depreciation |
|
|
-87,778 | -101,384 | -120,008 | -145,578 | -166,964 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
11,424 | 11,231 | 11,039 | 10,846 | 10,653 |
 | - Cost |
|
|
12,002 | 12,002 | 12,002 | 12,002 | 12,002 |
 | - Accumulated depreciation |
|
|
-578 | -771 | -964 | -1,156 | -1,349 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
132 | 4,937 | 5,405 | 132 | 132 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
132 | 4,937 | 5,405 | 132 | 132 |
 | IV. Long-term financial investments |
|
|
1,700 | 1,700 | 1,700 | 1,700 | |
 | 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 |
|
|
1,700 | 1,700 | 1,700 | 1,700 | |
 | V. Total other long-term assets |
|
|
1,049 | 9,855 | 6,291 | 3,130 | |
 | 1. Long-term prepaid expenses |
|
|
1,049 | 9,855 | 6,291 | 3,130 | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
550,644 | 626,079 | 637,911 | 605,555 | 644,402 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
280,693 | 223,631 | 198,573 | 141,330 | 152,171 |
 | I. Current liabilities |
|
|
141,381 | 113,439 | 117,501 | 89,378 | 129,339 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
29,120 | 29,120 | 29,120 | 29,120 | 29,120 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
12,328 | 12,678 | 15,152 | 5,697 | 5,978 |
 | 4. Advances from customers |
|
|
44,661 | 32,543 | 28,652 | 18,645 | 40,038 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,182 | 5,467 | 7,878 | 7,006 | 14,098 |
 | 6. Payables to employees |
|
|
11,152 | 9,277 | 10,507 | 6,276 | 8,656 |
 | 7. Short-term accrued expenses |
|
|
1,182 | 237 | 169 | 450 | 205 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
34,311 | 19,797 | 22,974 | 19,232 | 28,441 |
 | 12. Provision for short term payables |
|
|
2,955 | 3,709 | 2,197 | 1,769 | 1,293 |
 | 13. Bonus and welfare fund |
|
|
490 | 611 | 851 | 1,182 | 1,509 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
139,312 | 110,192 | 81,072 | 51,952 | 22,832 |
 | 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 |
|
|
139,312 | 110,192 | 81,072 | 51,952 | 22,832 |
 | 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 |
|
|
269,951 | 402,448 | 439,338 | 464,224 | 492,232 |
 | I. ShareHolder's equity |
|
|
269,951 | 402,448 | 439,338 | 464,224 | 492,232 |
 | 1. Owner's investment capital |
|
|
42,000 | 60,000 | 60,000 | 60,000 | 60,000 |
 | 2. Share capital surplus |
|
|
| 80,804 | 80,804 | 80,804 | 80,804 |
 | 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 |
|
|
54,264 | 55,840 | 59,755 | 74,985 | 83,052 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
4,200 | 4,200 | 4,200 | 4,200 | 4,200 |
 | 11. After tax undistributed profit |
|
|
95,409 | 124,382 | 151,803 | 154,930 | 171,061 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
45,736 | 67,848 | 75,185 | 109,146 | 119,508 |
 | - Profit after tax undistributed this period |
|
|
49,673 | 56,534 | 76,618 | 45,783 | 51,552 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
74,078 | 77,222 | 82,777 | 89,306 | 93,116 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
550,644 | 626,079 | 637,911 | 605,555 | 644,402 |
There is no report.
|
|