|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
194,473 | 189,991 | 156,004 | 217,869 | 234,488 |
 | I. Cash and cash equivalents |
|
|
35,669 | 43,608 | 9,705 | 27,413 | 37,022 |
 | 1. Cash |
|
|
30,669 | 43,608 | 9,705 | 27,413 | 37,022 |
 | 2. Cash equivalents |
|
|
5,000 | | | | |
 | II. Short-term financial investments |
|
|
3,047 | 3,169 | 9,529 | 10,370 | 11,755 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,047 | 3,169 | 9,529 | 10,370 | 11,755 |
 | III. Short-term receivables |
|
|
139,525 | 126,079 | 115,126 | 161,157 | 161,150 |
 | 1. Short-term receivables of customers |
|
|
128,932 | 97,332 | 104,316 | 151,166 | 142,452 |
 | 2. Prepayments to suppliers |
|
|
6,074 | 18,120 | 4,698 | 3,019 | 11,196 |
 | 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 |
|
|
5,480 | 11,836 | 7,786 | 8,927 | 9,775 |
 | 7. Provision for doubtful short-term receivables |
|
|
-961 | -1,209 | -1,673 | -1,954 | -2,273 |
 | IV. Inventories |
|
|
1,447 | 1,974 | 5,451 | 5,801 | 7,653 |
 | 1. Inventories |
|
|
1,447 | 1,974 | 5,451 | 5,801 | 7,653 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
14,785 | 15,161 | 16,193 | 13,128 | 16,908 |
 | 1. Short-term prepaid expenses |
|
|
1,070 | 472 | 1,075 | 917 | 1,056 |
 | 2. Deductible VAT |
|
|
13,636 | 14,634 | 15,041 | 12,149 | 15,760 |
 | 3. Taxes and the State Receivables |
|
|
79 | 55 | 77 | 61 | 91 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
135,808 | 180,361 | 230,157 | 224,982 | 233,051 |
 | I. Long-term receivables |
|
|
810 | 3,350 | 6,085 | 8,795 | 10,477 |
 | 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 |
|
|
810 | 3,350 | 6,085 | 8,795 | 10,477 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
104,527 | 131,724 | 155,544 | 179,245 | 175,659 |
 | 1. Tangible fixed assets |
|
|
104,121 | 111,004 | 119,780 | 123,894 | 106,415 |
 | - Cost |
|
|
168,982 | 191,443 | 189,041 | 210,871 | 211,658 |
 | - Accumulated depreciation |
|
|
-64,861 | -80,438 | -69,261 | -86,977 | -105,243 |
 | 2. Fixed assets of financial leasing |
|
|
| 19,971 | 35,209 | 52,879 | 67,071 |
 | - Cost |
|
|
| 20,000 | 37,502 | 58,031 | 76,905 |
 | - Accumulated depreciation |
|
|
| -29 | -2,292 | -5,151 | -9,835 |
 | 3. Intangible fixed assets |
|
|
407 | 748 | 554 | 2,472 | 2,173 |
 | - Cost |
|
|
1,436 | 1,966 | 2,071 | 4,199 | 4,511 |
 | - Accumulated depreciation |
|
|
-1,030 | -1,218 | -1,517 | -1,727 | -2,337 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
9,116 | 11,563 | 20,142 | 1,291 | 13,837 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
9,116 | 11,563 | 20,142 | 1,291 | 13,837 |
 | IV. Long-term financial investments |
|
|
12,945 | 14,341 | 7,328 | 10,809 | 11,148 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
12,945 | 14,341 | 7,328 | 10,809 | 11,148 |
 | 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 |
|
|
8,410 | 19,383 | 41,058 | 24,841 | 21,930 |
 | 1. Long-term prepaid expenses |
|
|
8,386 | 19,378 | 41,058 | 24,841 | 21,930 |
 | 2. Deferred income tax assets |
|
|
24 | 5 | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
330,281 | 370,352 | 386,161 | 442,851 | 467,540 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
246,997 | 281,021 | 313,697 | 364,857 | 386,658 |
 | I. Current liabilities |
|
|
184,126 | 203,116 | 204,168 | 278,646 | 287,698 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
62,109 | 77,153 | 84,638 | 175,430 | 169,765 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
93,961 | 92,223 | 87,896 | 66,468 | 82,248 |
 | 4. Advances from customers |
|
|
680 | 890 | 910 | 1,468 | 674 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,134 | 9,356 | 7,739 | 9,117 | 5,777 |
 | 6. Payables to employees |
|
|
10,542 | 4,397 | 4,777 | 6,290 | 6,434 |
 | 7. Short-term accrued expenses |
|
|
5,825 | 14,322 | 13,091 | 14,378 | 16,709 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,869 | 4,630 | 5,112 | 5,488 | 6,076 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6 | 147 | 7 | 7 | 16 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
62,871 | 77,905 | 109,529 | 86,210 | 98,961 |
 | 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 |
|
|
22 | | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
62,636 | 77,704 | 109,322 | 85,554 | 98,326 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
214 | 200 | 206 | 657 | 635 |
 | 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 |
|
|
83,284 | 89,331 | 72,464 | 77,994 | 80,882 |
 | I. ShareHolder's equity |
|
|
83,284 | 89,331 | 72,464 | 77,994 | 80,882 |
 | 1. Owner's investment capital |
|
|
59,218 | 59,218 | 59,218 | 59,218 | 59,218 |
 | 2. Share capital surplus |
|
|
194 | 194 | 194 | 194 | 194 |
 | 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 |
|
|
9,737 | 9,737 | 9,737 | 9,737 | 9,737 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
10,982 | 15,268 | -506 | 3,878 | 6,218 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,662 | 4,137 | 8,618 | -506 | 39 |
 | - Profit after tax undistributed this period |
|
|
7,320 | 11,131 | -9,125 | 4,384 | 6,179 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,152 | 4,913 | 3,820 | 4,967 | 5,514 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
330,281 | 370,352 | 386,161 | 442,851 | 467,540 |
There is no report.
|
|