|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
174,040 | 211,563 | 302,562 | 377,734 | 299,869 |
 | I. Cash and cash equivalents |
|
|
14,944 | 21,883 | 10,720 | 58,978 | 71,740 |
 | 1. Cash |
|
|
12,744 | 21,883 | 10,720 | 20,978 | 57,440 |
 | 2. Cash equivalents |
|
|
2,200 | | | 38,000 | 14,300 |
 | II. Short-term financial investments |
|
|
15,300 | 815 | 9,331 | 3,356 | 3,372 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
15,300 | 815 | 9,331 | 3,356 | 3,372 |
 | III. Short-term receivables |
|
|
128,725 | 124,781 | 178,574 | 160,136 | 201,521 |
 | 1. Short-term receivables of customers |
|
|
95,900 | 100,940 | 151,282 | 117,969 | 97,823 |
 | 2. Prepayments to suppliers |
|
|
7,404 | 8,676 | 8,429 | 14,073 | 17,878 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
16,570 | | 5,200 | 5,200 | 86,000 |
 | 6. Other short-term receivables |
|
|
9,001 | 22,801 | 21,544 | 37,293 | 9,885 |
 | 7. Provision for doubtful short-term receivables |
|
|
-150 | -7,636 | -7,880 | -14,400 | -10,066 |
 | IV. Inventories |
|
|
11,483 | 58,214 | 94,706 | 142,995 | 13,157 |
 | 1. Inventories |
|
|
11,509 | 58,214 | 94,706 | 142,995 | 13,157 |
 | 2. Provision for decline in value of inventories |
|
|
-26 | | | | |
 | V. Other current assets |
|
|
3,588 | 5,870 | 9,231 | 12,269 | 10,079 |
 | 1. Short-term prepaid expenses |
|
|
2,629 | 1,895 | 4,069 | 2,561 | 4,148 |
 | 2. Deductible VAT |
|
|
| 3,975 | 5,162 | 9,708 | 5,930 |
 | 3. Taxes and the State Receivables |
|
|
958 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
100,093 | 125,532 | 156,928 | 149,542 | |
 | I. Long-term receivables |
|
|
| 2,655 | 2,601 | | |
 | 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 |
|
|
| 2,613 | 2,601 | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
73,314 | 96,625 | 132,173 | 117,667 | 187,477 |
 | 1. Tangible fixed assets |
|
|
73,314 | 96,625 | 132,173 | 117,667 | 187,477 |
 | - Cost |
|
|
156,766 | 183,322 | 233,231 | 236,090 | 322,268 |
 | - Accumulated depreciation |
|
|
-83,452 | -86,698 | -101,057 | -118,423 | -134,792 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | 10,004 |
 | - Cost |
|
|
| | | | 10,004 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,885 | 3,462 | 5,470 | 18,882 | 50,643 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,885 | 3,462 | 5,470 | 18,882 | 50,643 |
 | 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 |
|
|
23,894 | 22,790 | 16,683 | 12,993 | 16,728 |
 | 1. Long-term prepaid expenses |
|
|
6,414 | 7,242 | 3,158 | 1,400 | 7,067 |
 | 2. Deferred income tax assets |
|
|
91 | 91 | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
17,389 | 15,457 | 13,525 | 11,593 | 9,661 |
 | TOTAL ASSETS |
|
|
274,132 | 337,095 | 459,490 | 527,275 | 564,720 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
90,123 | 138,112 | 223,781 | 258,375 | 251,628 |
 | I. Current liabilities |
|
|
67,040 | 118,817 | 138,611 | 207,228 | 175,019 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
14,250 | 26,474 | 30,910 | 111,245 | 31,512 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
21,046 | 66,566 | 57,596 | 30,738 | 65,444 |
 | 4. Advances from customers |
|
|
2 | 28 | | 14 | 43 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,739 | 4,553 | 19,440 | 24,008 | 21,100 |
 | 6. Payables to employees |
|
|
13,326 | 16,808 | 22,521 | 23,593 | 22,441 |
 | 7. Short-term accrued expenses |
|
|
11,357 | 1,976 | 2,474 | 8,705 | 833 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
150 | | | | |
 | 11. Other short-term payables |
|
|
206 | 1,366 | 3,018 | 6,881 | 27,008 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,963 | 1,044 | 2,652 | 2,042 | 6,638 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
23,084 | 19,295 | 85,169 | 51,147 | 76,609 |
 | 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 |
|
|
105 | | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
20,844 | 17,694 | 84,458 | 50,847 | 76,609 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,135 | 1,601 | 712 | 301 | |
 | 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 |
|
|
184,009 | 198,983 | 235,709 | 268,900 | 313,092 |
 | I. ShareHolder's equity |
|
|
153,292 | 168,265 | 204,992 | 238,183 | 282,374 |
 | 1. Owner's investment capital |
|
|
47,099 | 51,336 | 58,009 | 70,189 | 82,120 |
 | 2. Share capital surplus |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
24,783 | 24,783 | 45,033 | 45,033 | 45,033 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
39,008 | 44,228 | 31,351 | 51,753 | 71,672 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
20,516 | 25,897 | 43,190 | 43,712 | 60,594 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,036 | 8,448 | 8,323 | 5,448 | 3,893 |
 | - Profit after tax undistributed this period |
|
|
18,480 | 17,450 | 34,867 | 38,264 | 56,701 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,886 | 2,020 | 7,408 | 7,496 | 2,955 |
 | II. Funding resources and other funds |
|
|
30,718 | 30,718 | 30,718 | 30,718 | 30,718 |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
30,718 | 30,718 | 30,718 | 30,718 | 30,718 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
274,132 | 337,095 | 459,490 | 527,275 | |
There is no report.
|
|