|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
144,532 | 135,620 | 143,839 | 139,268 | 165,549 |
 | I. Cash and cash equivalents |
|
|
34,886 | 24,623 | 26,776 | 70,525 | 42,878 |
 | 1. Cash |
|
|
6,623 | 8,974 | 11,645 | 10,125 | 10,330 |
 | 2. Cash equivalents |
|
|
28,263 | 15,649 | 15,131 | 60,400 | 32,547 |
 | II. Short-term financial investments |
|
|
117 | 24,338 | 41,722 | 29,772 | 65,310 |
 | 1. Trading securities |
|
|
117 | 117 | 117 | 117 | 117 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 24,221 | 41,605 | 29,655 | 65,194 |
 | III. Short-term receivables |
|
|
50,278 | 39,186 | 25,730 | 27,234 | 36,336 |
 | 1. Short-term receivables of customers |
|
|
44,771 | 40,624 | 29,836 | 32,431 | 42,412 |
 | 2. Prepayments to suppliers |
|
|
5,290 | 556 | 519 | 163 | 159 |
 | 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 |
|
|
1,565 | 1,839 | 1,760 | 1,816 | 2,477 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,348 | -3,832 | -6,386 | -7,176 | -8,711 |
 | IV. Inventories |
|
|
59,136 | 47,346 | 49,461 | 11,660 | 20,272 |
 | 1. Inventories |
|
|
59,136 | 47,346 | 49,891 | 12,091 | 20,631 |
 | 2. Provision for decline in value of inventories |
|
|
| | -431 | -431 | -358 |
 | V. Other current assets |
|
|
116 | 127 | 150 | 77 | 752 |
 | 1. Short-term prepaid expenses |
|
|
110 | 124 | 147 | 74 | 633 |
 | 2. Deductible VAT |
|
|
6 | 3 | 3 | 3 | 3 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 116 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
154,102 | 149,813 | 147,215 | 142,616 | 138,274 |
 | 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 |
|
|
77,176 | 74,748 | 73,891 | 39,212 | 36,879 |
 | 1. Tangible fixed assets |
|
|
57,703 | 55,644 | 55,155 | 29,450 | 27,486 |
 | - Cost |
|
|
108,016 | 108,583 | 110,452 | 78,944 | 78,944 |
 | - Accumulated depreciation |
|
|
-50,312 | -52,939 | -55,297 | -49,493 | -51,458 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
19,473 | 19,104 | 18,736 | 9,762 | 9,393 |
 | - Cost |
|
|
24,785 | 24,785 | 24,785 | 16,180 | 16,180 |
 | - Accumulated depreciation |
|
|
-5,312 | -5,681 | -6,049 | -6,418 | -6,786 |
 | III. Real Estate Investments |
|
|
76,628 | 74,634 | 72,860 | 102,884 | 100,526 |
 | - Cost |
|
|
83,606 | 83,425 | 83,425 | 121,897 | 121,897 |
 | - Accumulated depreciation |
|
|
-6,978 | -8,790 | -10,564 | -19,013 | -21,370 |
 | IV. Long-term assets in progress |
|
|
| | | | 478 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 478 |
 | 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 |
|
|
298 | 430 | 464 | 520 | 392 |
 | 1. Long-term prepaid expenses |
|
|
298 | 430 | 464 | 520 | 392 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
298,634 | 285,432 | 291,054 | 281,884 | 303,823 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
144,021 | 140,208 | 145,480 | 137,393 | 152,576 |
 | I. Current liabilities |
|
|
72,037 | 81,080 | 86,221 | 77,690 | 91,982 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,146 | 1,083 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,553 | 8,521 | 19,956 | 13,992 | 25,405 |
 | 4. Advances from customers |
|
|
2,605 | 473 | 3,264 | 3,116 | 4,899 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,101 | 6,261 | 3,124 | 1,004 | 1,332 |
 | 6. Payables to employees |
|
|
4,606 | 3,853 | 4,378 | 3,914 | 4,858 |
 | 7. Short-term accrued expenses |
|
|
3,299 | 3,374 | 1,980 | 1,854 | 1,834 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,199 | 1,020 | 1,105 | 1,096 | 1,153 |
 | 11. Other short-term payables |
|
|
41,986 | 49,472 | 45,720 | 45,700 | 45,756 |
 | 12. Provision for short term payables |
|
|
126 | 493 | | | |
 | 13. Bonus and welfare fund |
|
|
6,415 | 6,530 | 6,693 | 7,015 | 6,744 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
71,984 | 59,127 | 59,259 | 59,703 | 60,594 |
 | 1. Long-term payables to sellers |
|
|
| | | 813 | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
58,914 | 58,269 | 58,424 | 58,497 | 59,410 |
 | 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 |
|
|
12,189 | | | 393 | 393 |
 | 11. Long-term unrealized revenue |
|
|
881 | 858 | 836 | | 790 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
154,613 | 145,225 | 145,574 | 144,491 | 151,247 |
 | I. ShareHolder's equity |
|
|
154,613 | 145,225 | 145,574 | 144,491 | 151,247 |
 | 1. Owner's investment capital |
|
|
38,000 | 38,000 | 38,000 | 38,000 | 38,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
47,378 | 36 | 36 | 36 | 36 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
41,366 | 42,843 | 44,404 | 45,985 | 46,613 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
27,869 | 64,346 | 63,134 | 60,470 | 66,598 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
17,750 | 52,303 | 52,798 | 53,766 | 54,055 |
 | - Profit after tax undistributed this period |
|
|
10,119 | 12,042 | 10,336 | 6,704 | 12,543 |
 | 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 |
|
|
298,634 | 285,432 | 291,054 | 281,884 | 303,823 |
There is no report.
|
|