|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,600 | 20,245 | 26,968 | 65,661 | 124,181 |
 | I. Cash and cash equivalents |
|
|
4,826 | 11,746 | 21,743 | 3,901 | 1,660 |
 | 1. Cash |
|
|
4,826 | 10,246 | 6,743 | 3,901 | 1,660 |
 | 2. Cash equivalents |
|
|
| 1,500 | 15,000 | | |
 | II. Short-term financial investments |
|
|
| 1,000 | 2,083 | 54,229 | 117,500 |
 | 1. Trading securities |
|
|
| | 2,083 | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 1,000 | | 54,229 | 117,500 |
 | III. Short-term receivables |
|
|
8,419 | 5,194 | 2,770 | 6,506 | 4,439 |
 | 1. Short-term receivables of customers |
|
|
7,999 | 4,176 | 3,294 | 5,997 | 3,188 |
 | 2. Prepayments to suppliers |
|
|
952 | 1,826 | 89 | 761 | 545 |
 | 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 |
|
|
242 | 72 | 311 | 734 | 1,693 |
 | 7. Provision for doubtful short-term receivables |
|
|
-774 | -880 | -925 | -987 | -987 |
 | IV. Inventories |
|
|
129 | 184 | 137 | 185 | 198 |
 | 1. Inventories |
|
|
129 | 184 | 137 | 185 | 198 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
227 | 2,121 | 235 | 841 | 385 |
 | 1. Short-term prepaid expenses |
|
|
227 | 215 | 235 | 193 | 165 |
 | 2. Deductible VAT |
|
|
| 1,906 | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | 648 | 220 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
230,566 | 227,607 | 218,413 | 202,330 | 189,366 |
 | 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 |
|
|
52,090 | 14,787 | 14,336 | 12,183 | 10,030 |
 | 1. Tangible fixed assets |
|
|
52,090 | 14,787 | 14,336 | 12,183 | 10,030 |
 | - Cost |
|
|
118,561 | 56,945 | 58,671 | 58,763 | 58,826 |
 | - Accumulated depreciation |
|
|
-66,471 | -42,158 | -44,336 | -46,579 | -48,795 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
176,205 | 208,532 | 196,647 | 184,926 | 173,453 |
 | - Cost |
|
|
196,747 | 264,293 | 264,293 | 264,401 | 264,401 |
 | - Accumulated depreciation |
|
|
-20,543 | -55,762 | -67,646 | -79,475 | -90,948 |
 | IV. Long-term assets in progress |
|
|
81 | 857 | 81 | 81 | 690 |
 | 1. Costs of long-term production, business in progress |
|
|
| | 81 | | |
 | 2. Costs of construction in progress |
|
|
81 | 857 | | 81 | 690 |
 | 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 |
|
|
2,190 | 3,431 | 7,349 | 5,140 | 5,193 |
 | 1. Long-term prepaid expenses |
|
|
2,190 | 3,431 | 7,349 | 5,140 | 5,193 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
244,166 | 247,852 | 245,381 | 267,991 | 313,548 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
118,319 | 96,499 | 64,389 | 46,613 | 48,568 |
 | I. Current liabilities |
|
|
19,744 | 18,766 | 28,337 | 27,844 | 31,261 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
5,387 | 920 | 720 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
350 | 70 | 1,075 | 661 | 707 |
 | 4. Advances from customers |
|
|
180 | 258 | 12 | 214 | 6 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,876 | 3,245 | 10,127 | 9,034 | 11,923 |
 | 6. Payables to employees |
|
|
1,201 | 3,744 | 4,828 | 5,744 | 5,249 |
 | 7. Short-term accrued expenses |
|
|
187 | 511 | 155 | 592 | 742 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
4,225 | 4,576 | 5,932 | 5,526 | 6,048 |
 | 11. Other short-term payables |
|
|
1,421 | 1,475 | 1,502 | 1,540 | 1,251 |
 | 12. Provision for short term payables |
|
|
800 | | | | |
 | 13. Bonus and welfare fund |
|
|
4,116 | 3,968 | 3,986 | 4,533 | 5,336 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
98,575 | 77,733 | 36,052 | 18,768 | 17,307 |
 | 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 |
|
|
12,575 | 16,293 | 19,132 | 18,768 | 17,307 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
86,000 | 61,440 | 16,920 | | |
 | 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 |
|
|
125,847 | 151,353 | 180,992 | 221,378 | 264,979 |
 | I. ShareHolder's equity |
|
|
125,847 | 151,353 | 180,992 | 221,378 | 264,979 |
 | 1. Owner's investment capital |
|
|
52,897 | 52,897 | 52,897 | 100,504 | 100,504 |
 | 2. Share capital surplus |
|
|
106 | 106 | 106 | 106 | 106 |
 | 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 |
|
|
30,850 | 30,850 | 30,850 | 30,850 | 30,850 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
41,994 | 67,500 | 97,139 | 89,918 | 133,520 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
29,986 | 36,200 | 55,616 | 33,001 | 73,918 |
 | - Profit after tax undistributed this period |
|
|
12,008 | 31,300 | 41,522 | 56,917 | 59,602 |
 | 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 |
|
|
244,166 | 247,852 | 245,381 | 267,991 | 313,548 |
There is no report.
|
|