|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
213,636 | 219,069 | 249,500 | 271,795 | 148,885 |
 | I. Cash and cash equivalents |
|
|
6,206 | 11,048 | 11,092 | 71,100 | 11,534 |
 | 1. Cash |
|
|
6,206 | 11,048 | 11,092 | 15,600 | 11,534 |
 | 2. Cash equivalents |
|
|
| | | 55,500 | |
 | II. Short-term financial investments |
|
|
164,000 | 167,000 | 197,525 | 169,821 | 95,121 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
164,000 | 167,000 | 197,525 | 169,821 | 95,121 |
 | III. Short-term receivables |
|
|
31,934 | 31,992 | 29,946 | 22,149 | 32,340 |
 | 1. Short-term receivables of customers |
|
|
24,609 | 22,459 | 15,445 | 6,933 | 17,344 |
 | 2. Prepayments to suppliers |
|
|
31 | 25 | 24 | 40 | 82 |
 | 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 |
|
|
16,829 | 17,064 | 17,657 | 16,146 | 15,705 |
 | 7. Provision for doubtful short-term receivables |
|
|
-9,534 | -7,555 | -3,181 | -970 | -792 |
 | IV. Inventories |
|
|
8,671 | 6,342 | 5,607 | 5,861 | 6,022 |
 | 1. Inventories |
|
|
8,671 | 6,342 | 5,607 | 5,861 | 6,022 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,826 | 2,687 | 5,330 | 2,864 | 3,868 |
 | 1. Short-term prepaid expenses |
|
|
392 | 321 | 356 | 305 | 709 |
 | 2. Deductible VAT |
|
|
| 2,366 | | | |
 | 3. Taxes and the State Receivables |
|
|
2,433 | | 4,974 | 2,559 | 3,159 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
158,979 | 147,279 | 130,810 | 113,539 | 422,804 |
 | 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 |
|
|
145,939 | 121,053 | 100,551 | 83,524 | 390,076 |
 | 1. Tangible fixed assets |
|
|
145,740 | 121,038 | 100,551 | 83,401 | 390,003 |
 | - Cost |
|
|
470,760 | 473,250 | 477,670 | 483,010 | 823,301 |
 | - Accumulated depreciation |
|
|
-325,020 | -352,212 | -377,119 | -399,609 | -433,298 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
198 | 15 | | 123 | 72 |
 | - Cost |
|
|
2,832 | 2,832 | 2,832 | 2,985 | 2,985 |
 | - Accumulated depreciation |
|
|
-2,634 | -2,817 | -2,832 | -2,861 | -2,912 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
8,395 | 21,941 | 25,790 | 25,531 | 28,549 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
8,395 | 21,941 | 25,790 | 25,531 | 28,549 |
 | 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 |
|
|
4,645 | 4,285 | 4,469 | 4,484 | 4,179 |
 | 1. Long-term prepaid expenses |
|
|
4,645 | 4,285 | 4,469 | 4,484 | 4,179 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
372,615 | 366,348 | 380,310 | 385,335 | 571,689 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
160,219 | 127,395 | 114,623 | 100,977 | 288,050 |
 | I. Current liabilities |
|
|
58,587 | 45,008 | 48,065 | 48,881 | 62,683 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
15,144 | 15,144 | 14,290 | 13,436 | 25,536 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,829 | 6,835 | 5,849 | 5,486 | 8,413 |
 | 4. Advances from customers |
|
|
852 | 1,346 | 259 | 30 | 111 |
 | 5. Taxes and other payables to the State Budget |
|
|
| 507 | | 1,751 | |
 | 6. Payables to employees |
|
|
3,796 | 4,335 | 2,888 | 3,960 | 5,121 |
 | 7. Short-term accrued expenses |
|
|
5,896 | 696 | 601 | 556 | 599 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
25,824 | 13,580 | 19,850 | 16,242 | 16,867 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,245 | 2,565 | 4,328 | 7,418 | 6,036 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
101,632 | 82,387 | 66,558 | 52,096 | 225,366 |
 | 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 |
|
|
25,170 | 21,070 | 19,531 | 18,505 | 17,311 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
76,461 | 61,316 | 47,026 | 33,590 | 208,054 |
 | 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 |
|
|
1 | 1 | 1 | 1 | 1 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
212,396 | 238,953 | 265,687 | 284,358 | 283,639 |
 | I. ShareHolder's equity |
|
|
212,396 | 238,953 | 265,687 | 284,358 | 283,639 |
 | 1. Owner's investment capital |
|
|
94,908 | 94,908 | 94,908 | 94,908 | 94,908 |
 | 2. Share capital surplus |
|
|
1,965 | 1,965 | 1,965 | 1,965 | 1,965 |
 | 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 |
|
|
46,047 | 58,640 | 76,438 | 98,047 | 121,574 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
69,476 | 83,440 | 92,376 | 89,437 | 65,191 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
20,096 | 24,131 | 21,364 | 14,873 | 2 |
 | - Profit after tax undistributed this period |
|
|
49,379 | 59,309 | 71,012 | 74,564 | 65,189 |
 | 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 |
|
|
372,615 | 366,348 | 380,310 | 385,335 | 571,689 |
There is no report.
|
|