|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
245,816 | 328,302 | 279,090 | 250,232 | 299,376 |
 | I. Cash and cash equivalents |
|
|
31,046 | 11,525 | 15,566 | 8,085 | 17,292 |
 | 1. Cash |
|
|
31,046 | 11,525 | 15,566 | 8,085 | 17,292 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
22,974 | 42,776 | 45,530 | 47,940 | 59,175 |
 | 1. Short-term receivables of customers |
|
|
9,484 | 11,750 | 24,418 | 26,159 | 36,044 |
 | 2. Prepayments to suppliers |
|
|
2,573 | 14,224 | 1,521 | 2,798 | 2,727 |
 | 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 |
|
|
16,475 | 22,637 | 25,510 | 24,946 | 26,153 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,558 | -5,835 | -5,919 | -5,963 | -5,750 |
 | IV. Inventories |
|
|
188,344 | 269,163 | 213,943 | 190,705 | 221,085 |
 | 1. Inventories |
|
|
193,621 | 277,881 | 222,693 | 197,307 | 226,362 |
 | 2. Provision for decline in value of inventories |
|
|
-5,276 | -8,717 | -8,750 | -6,602 | -5,276 |
 | V. Other current assets |
|
|
3,451 | 4,837 | 4,051 | 3,503 | 1,824 |
 | 1. Short-term prepaid expenses |
|
|
2,990 | 2,582 | 3,559 | 2,136 | 695 |
 | 2. Deductible VAT |
|
|
| 1,769 | | 880 | 603 |
 | 3. Taxes and the State Receivables |
|
|
461 | 486 | 493 | 487 | 526 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
301,656 | 273,091 | 261,644 | 229,253 | 201,138 |
 | I. Long-term receivables |
|
|
4,968 | 12,226 | 10,176 | 10,176 | 10,176 |
 | 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 |
|
|
4,968 | 12,226 | 10,176 | 10,176 | 10,176 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
270,521 | 240,001 | 230,292 | 198,037 | 167,486 |
 | 1. Tangible fixed assets |
|
|
270,521 | 240,001 | 230,292 | 196,827 | 166,410 |
 | - Cost |
|
|
537,760 | 542,590 | 555,121 | 560,803 | 568,623 |
 | - Accumulated depreciation |
|
|
-267,239 | -302,589 | -324,829 | -363,976 | -402,213 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | 1,210 | 1,075 |
 | - Cost |
|
|
76 | 76 | 76 | 1,420 | 1,420 |
 | - Accumulated depreciation |
|
|
-76 | -76 | -76 | -211 | -345 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,198 | 1,556 | 1,344 | 111 | 2,750 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,198 | 1,556 | 1,344 | 111 | 2,750 |
 | 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 |
|
|
24,969 | 19,309 | 19,831 | 20,929 | 20,726 |
 | 1. Long-term prepaid expenses |
|
|
24,969 | 19,309 | 19,831 | 20,929 | 20,726 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
547,472 | 601,393 | 540,734 | 479,485 | 500,514 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
393,706 | 431,416 | 415,397 | 349,456 | 349,250 |
 | I. Current liabilities |
|
|
266,897 | 330,860 | 343,929 | 316,143 | 328,764 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
125,155 | 201,721 | 205,602 | 144,769 | 138,540 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
97,958 | 88,252 | 97,380 | 132,519 | 139,411 |
 | 4. Advances from customers |
|
|
18,298 | 16,553 | 19,426 | 15,915 | 14,560 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,581 | 2,276 | 910 | 150 | 7 |
 | 6. Payables to employees |
|
|
17,780 | 19,776 | 6,569 | 9,680 | 12,931 |
 | 7. Short-term accrued expenses |
|
|
2,066 | 921 | 1,275 | 1,156 | 8,325 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
926 | 1,085 | 12,349 | 11,776 | 14,953 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
133 | 277 | 419 | 177 | 37 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
126,809 | 100,556 | 71,468 | 33,313 | 20,486 |
 | 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 |
|
|
107,660 | 79,078 | 49,990 | 13,190 | 3,130 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
19,149 | 21,478 | 21,478 | 20,123 | 17,356 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
153,767 | 169,978 | 125,337 | 130,029 | 151,264 |
 | I. ShareHolder's equity |
|
|
153,767 | 169,978 | 125,337 | 130,029 | 151,264 |
 | 1. Owner's investment capital |
|
|
110,000 | 110,000 | 110,000 | 110,000 | 110,000 |
 | 2. Share capital surplus |
|
|
3,700 | 3,700 | 3,700 | 3,700 | 3,700 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-272 | -272 | -272 | -272 | -272 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
600 | 600 | 600 | 600 | 600 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
39,739 | 55,950 | 11,309 | 16,001 | 37,236 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
15,448 | 27,266 | 44,977 | 11,309 | 16,001 |
 | - Profit after tax undistributed this period |
|
|
24,291 | 28,684 | -33,668 | 4,692 | 21,235 |
 | 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 |
|
|
547,472 | 601,393 | 540,734 | 479,485 | 500,514 |
There is no report.
|
|