|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
214,428 | 237,073 | 207,066 | 263,055 | 362,963 |
 | I. Cash and cash equivalents |
|
|
27,226 | 52,173 | 71,810 | 11,224 | 25,780 |
 | 1. Cash |
|
|
27,226 | 10,151 | 71,810 | 11,224 | 25,780 |
 | 2. Cash equivalents |
|
|
| 42,022 | | | |
 | II. Short-term financial investments |
|
|
| | 1,800 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 1,800 | | |
 | III. Short-term receivables |
|
|
28,555 | 105,345 | 49,138 | 133,169 | 151,956 |
 | 1. Short-term receivables of customers |
|
|
21,062 | 72,342 | 46,521 | 119,020 | 137,797 |
 | 2. Prepayments to suppliers |
|
|
7,046 | 29,977 | 1,841 | 11,694 | 7,576 |
 | 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 |
|
|
447 | 3,027 | 775 | 2,454 | 6,583 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
158,361 | 79,455 | 83,193 | 117,815 | 181,549 |
 | 1. Inventories |
|
|
158,361 | 79,455 | 83,193 | 117,815 | 181,549 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
286 | 100 | 1,125 | 848 | 3,679 |
 | 1. Short-term prepaid expenses |
|
|
286 | 100 | 1,125 | 848 | 3,679 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
315,261 | 381,709 | 386,429 | 424,195 | 407,317 |
 | 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 |
|
|
311,434 | 332,428 | 385,171 | 406,649 | 397,943 |
 | 1. Tangible fixed assets |
|
|
296,170 | 293,080 | 345,875 | 359,521 | 350,924 |
 | - Cost |
|
|
496,195 | 519,458 | 595,433 | 642,475 | 674,592 |
 | - Accumulated depreciation |
|
|
-200,026 | -226,378 | -249,558 | -282,954 | -323,668 |
 | 2. Fixed assets of financial leasing |
|
|
| | | 7,863 | 7,013 |
 | - Cost |
|
|
| | | 8,500 | 8,500 |
 | - Accumulated depreciation |
|
|
| | | -637 | -1,487 |
 | 3. Intangible fixed assets |
|
|
15,265 | 39,347 | 39,296 | 39,266 | 40,006 |
 | - Cost |
|
|
15,742 | 39,846 | 39,846 | 39,846 | 40,590 |
 | - Accumulated depreciation |
|
|
-477 | -498 | -550 | -580 | -583 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
193 | 193 | 193 | 193 | 193 |
 | - Accumulated depreciation |
|
|
-193 | -193 | -193 | -193 | -193 |
 | IV. Long-term assets in progress |
|
|
2,159 | 47,903 | 69 | 8,778 | 1,258 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,159 | 47,903 | 69 | 8,778 | 1,258 |
 | 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 |
|
|
1,668 | 1,378 | 1,189 | 8,768 | 8,116 |
 | 1. Long-term prepaid expenses |
|
|
1,668 | 1,378 | 1,189 | 8,768 | 8,116 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
529,690 | 618,782 | 593,495 | 687,250 | 770,280 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
426,870 | 516,159 | 489,538 | 594,937 | 677,877 |
 | I. Current liabilities |
|
|
242,918 | 258,321 | 167,766 | 232,087 | 316,512 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
177,917 | 182,494 | 93,704 | 181,237 | 278,925 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
12,674 | 30,909 | 16,460 | 19,666 | 14,339 |
 | 4. Advances from customers |
|
|
18,835 | 1,795 | 9,112 | 5,194 | 5,992 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,229 | 8,561 | 11,147 | 10,485 | 849 |
 | 6. Payables to employees |
|
|
22,807 | 27,831 | 28,919 | 7,689 | 9,511 |
 | 7. Short-term accrued expenses |
|
|
684 | 794 | 3,479 | 3,768 | 3,851 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
8 | 30 | 32 | 10 | 12 |
 | 11. Other short-term payables |
|
|
2,222 | 611 | 260 | 126 | 390 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,540 | 5,297 | 4,651 | 3,913 | 2,643 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
183,952 | 257,838 | 321,772 | 362,851 | 361,365 |
 | 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 |
|
|
1,734 | 1,775 | 1,800 | 1,675 | 1,726 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
182,218 | 256,063 | 319,972 | 361,176 | 359,639 |
 | 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 |
|
|
102,820 | 102,623 | 103,958 | 92,312 | 92,403 |
 | I. ShareHolder's equity |
|
|
102,820 | 102,623 | 103,958 | 92,312 | 92,403 |
 | 1. Owner's investment capital |
|
|
84,000 | 84,000 | 84,000 | 84,000 | 84,000 |
 | 2. Share capital surplus |
|
|
-95 | -95 | -95 | -95 | -95 |
 | 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 |
|
|
2,199 | 2,701 | 3,021 | 3,362 | 3,463 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
16,716 | 16,017 | 17,031 | 5,045 | 5,035 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
16,716 | 16,017 | 17,031 | 5,045 | 5,035 |
 | 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 |
|
|
529,690 | 618,782 | 593,495 | 687,250 | 770,280 |
There is no report.
|
|