|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
80,688 | 119,803 | 135,674 | 143,400 | 98,526 |
 | I. Cash and cash equivalents |
|
|
22,184 | 35,325 | 47,312 | 54,079 | 31,541 |
 | 1. Cash |
|
|
14,939 | 11,600 | 15,043 | 14,777 | 30,466 |
 | 2. Cash equivalents |
|
|
7,245 | 23,725 | 32,268 | 39,302 | 1,075 |
 | II. Short-term financial investments |
|
|
39,626 | 61,661 | 65,224 | 54,998 | 34,513 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
39,626 | 61,661 | 65,224 | 54,998 | 34,513 |
 | III. Short-term receivables |
|
|
12,775 | 6,773 | 8,100 | 12,789 | 12,980 |
 | 1. Short-term receivables of customers |
|
|
13,034 | 6,458 | 6,749 | 8,232 | 8,896 |
 | 2. Prepayments to suppliers |
|
|
191 | 494 | 1,573 | 4,479 | 4,414 |
 | 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 |
|
|
1,558 | 2,112 | 2,074 | 2,449 | 2,468 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,009 | -2,290 | -2,295 | -2,371 | -2,798 |
 | IV. Inventories |
|
|
4,731 | 14,894 | 13,874 | 17,405 | 12,336 |
 | 1. Inventories |
|
|
5,083 | 15,258 | 14,001 | 17,533 | 12,425 |
 | 2. Provision for decline in value of inventories |
|
|
-352 | -364 | -128 | -128 | -89 |
 | V. Other current assets |
|
|
1,372 | 1,149 | 1,164 | 4,128 | 7,156 |
 | 1. Short-term prepaid expenses |
|
|
377 | 202 | | 2,543 | 2,671 |
 | 2. Deductible VAT |
|
|
| 618 | 774 | 461 | 1,553 |
 | 3. Taxes and the State Receivables |
|
|
995 | 329 | 390 | 1,124 | 2,932 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
83,983 | 77,426 | 76,603 | 101,693 | 133,910 |
 | 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 |
|
|
66,454 | 67,620 | 75,726 | 100,229 | 109,929 |
 | 1. Tangible fixed assets |
|
|
65,733 | 66,032 | 73,603 | 95,961 | 106,742 |
 | - Cost |
|
|
350,444 | 369,618 | 396,682 | 439,155 | 473,921 |
 | - Accumulated depreciation |
|
|
-284,711 | -303,586 | -323,079 | -343,194 | -367,180 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
721 | 1,588 | 2,123 | 4,268 | 3,188 |
 | - Cost |
|
|
1,786 | 2,978 | 4,306 | 7,998 | 9,063 |
 | - Accumulated depreciation |
|
|
-1,064 | -1,390 | -2,183 | -3,730 | -5,875 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,934 | 821 | 877 | 1,465 | 5,771 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,934 | 821 | 877 | 1,465 | 5,771 |
 | 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 |
|
|
14,595 | 8,985 | | | 18,210 |
 | 1. Long-term prepaid expenses |
|
|
14,595 | 8,985 | | | 18,210 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
164,670 | 197,229 | 212,277 | 245,093 | 232,437 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
35,942 | 60,548 | 78,927 | 102,746 | 89,384 |
 | I. Current liabilities |
|
|
35,942 | 60,548 | 78,927 | 102,746 | 89,384 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
12,957 | 33,450 | 47,145 | 42,725 | 49,355 |
 | 4. Advances from customers |
|
|
2,098 | 1,127 | 1,259 | 1,397 | 2,857 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,934 | 7,538 | 8,191 | 35,270 | 12,705 |
 | 6. Payables to employees |
|
|
13,176 | 13,004 | 15,195 | 15,773 | 13,916 |
 | 7. Short-term accrued expenses |
|
|
279 | 744 | 1,386 | 1,169 | 1,354 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,787 | 1,425 | 2,295 | 2,514 | 2,836 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,711 | 3,260 | 3,456 | 3,899 | 6,361 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
128,728 | 136,681 | 133,349 | 142,347 | 143,053 |
 | I. ShareHolder's equity |
|
|
128,728 | 136,681 | 133,349 | 142,347 | 143,053 |
 | 1. Owner's investment capital |
|
|
90,000 | 90,000 | 90,000 | 90,000 | 90,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
28,991 | 29,698 | 29,698 | 30,573 | 31,456 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
9,737 | 16,983 | 13,652 | 21,774 | 21,597 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 5,190 | -5,947 | 379 | |
 | - Profit after tax undistributed this period |
|
|
9,737 | 11,793 | 19,598 | 21,395 | 21,597 |
 | 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 |
|
|
164,670 | 197,229 | 212,277 | 245,093 | 232,437 |
There is no report.
|
|