|
|
|
Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
352,242 | 242,375 | 152,987 | 205,749 | 135,996 |
 | I. Cash and cash equivalents |
|
|
43,227 | 18,587 | 24,166 | 13,061 | 5,556 |
 | 1. Cash |
|
|
43,227 | 18,587 | 7,166 | 13,061 | 5,556 |
 | 2. Cash equivalents |
|
|
| | 17,000 | | |
 | II. Short-term financial investments |
|
|
| | 16,000 | | 5,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 16,000 | | 5,000 |
 | III. Short-term receivables |
|
|
72,900 | 86,270 | 7,294 | 47,695 | 28,410 |
 | 1. Short-term receivables of customers |
|
|
71,874 | 88,884 | 8,957 | 40,850 | 30,332 |
 | 2. Prepayments to suppliers |
|
|
692 | 242 | 1,424 | 18 | 1,147 |
 | 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 |
|
|
334 | 499 | 268 | 10,183 | 287 |
 | 7. Provision for doubtful short-term receivables |
|
|
| -3,356 | -3,356 | -3,356 | -3,356 |
 | IV. Inventories |
|
|
229,402 | 137,518 | 104,271 | 140,986 | 96,949 |
 | 1. Inventories |
|
|
229,402 | 137,518 | 104,271 | 140,986 | 96,949 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
6,713 | | 1,257 | 4,007 | 80 |
 | 1. Short-term prepaid expenses |
|
|
| | | 3,996 | |
 | 2. Deductible VAT |
|
|
6,713 | | 1,257 | 10 | |
 | 3. Taxes and the State Receivables |
|
|
| | | | 80 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
68,783 | 59,257 | 57,049 | 53,334 | 51,641 |
 | 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 |
|
|
64,030 | 58,792 | 55,524 | 50,753 | 49,357 |
 | 1. Tangible fixed assets |
|
|
60,108 | 55,336 | 52,202 | 47,640 | 46,298 |
 | - Cost |
|
|
236,369 | 237,686 | 239,049 | 239,480 | 239,480 |
 | - Accumulated depreciation |
|
|
-176,261 | -182,350 | -186,848 | -191,840 | -193,182 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,922 | 3,455 | 3,323 | 3,112 | 3,059 |
 | - Cost |
|
|
7,541 | 7,608 | 7,668 | 7,668 | 7,668 |
 | - Accumulated depreciation |
|
|
-3,619 | -4,153 | -4,346 | -4,556 | -4,609 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
4,753 | 465 | 1,525 | 2,581 | 2,284 |
 | 1. Long-term prepaid expenses |
|
|
4,753 | 465 | 1,525 | 2,581 | 2,284 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
421,025 | 301,631 | 210,036 | 259,082 | 187,637 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
282,136 | 161,108 | 55,326 | 101,525 | 28,776 |
 | I. Current liabilities |
|
|
276,236 | 156,708 | 52,326 | 99,925 | 27,576 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
257,309 | 114,126 | 38,118 | 85,732 | 2,085 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
453 | 21,015 | 1,258 | 4,845 | 17,315 |
 | 4. Advances from customers |
|
|
1,356 | 41 | | 206 | 235 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,609 | 9,501 | 1,456 | 182 | 454 |
 | 6. Payables to employees |
|
|
2,180 | 2,851 | 3,113 | 3,333 | 1,212 |
 | 7. Short-term accrued expenses |
|
|
6,645 | 2,740 | 68 | 98 | 1,144 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,464 | 4,259 | 6,861 | 4,121 | 3,724 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,221 | 2,175 | 1,451 | 1,408 | 1,408 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,900 | 4,400 | 3,000 | 1,600 | 1,200 |
 | 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 |
|
|
5,900 | 4,400 | 3,000 | 1,600 | 1,200 |
 | 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 |
|
|
138,889 | 140,523 | 154,710 | 157,557 | 158,861 |
 | I. ShareHolder's equity |
|
|
138,889 | 140,523 | 154,710 | 157,557 | 158,861 |
 | 1. Owner's investment capital |
|
|
100,000 | 116,986 | 116,986 | 131,013 | 131,013 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-75 | -75 | -75 | -75 | -75 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
17,261 | 17,261 | 17,261 | 17,261 | 17,261 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
3,650 | 3,650 | 3,650 | 3,650 | 3,650 |
 | 11. After tax undistributed profit |
|
|
18,053 | 2,701 | 16,888 | 5,708 | 7,011 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,284 | 1,067 | 2,701 | 2,860 | 5,708 |
 | - Profit after tax undistributed this period |
|
|
13,768 | 1,635 | 14,187 | 2,847 | 1,303 |
 | 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 |
|
|
421,025 | 301,631 | 210,036 | 259,082 | 187,637 |
There is no report.
|
|