|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
102,114 | 124,957 | 115,647 | 116,582 | 155,152 |
 | I. Cash and cash equivalents |
|
|
10,845 | 6,565 | 6,112 | 20,593 | 4,627 |
 | 1. Cash |
|
|
10,845 | 6,565 | 6,112 | 4,593 | 4,627 |
 | 2. Cash equivalents |
|
|
| | | 16,000 | |
 | II. Short-term financial investments |
|
|
37,152 | 35,952 | 46,000 | 29,000 | 81,432 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
37,152 | 35,952 | 46,000 | 29,000 | 81,432 |
 | III. Short-term receivables |
|
|
51,915 | 78,927 | 59,490 | 64,113 | 67,092 |
 | 1. Short-term receivables of customers |
|
|
48,987 | 76,121 | 54,116 | 61,753 | 62,706 |
 | 2. Prepayments to suppliers |
|
|
848 | 422 | 1,552 | 685 | 5,117 |
 | 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 |
|
|
2,235 | 2,538 | 3,977 | 1,830 | 3,560 |
 | 7. Provision for doubtful short-term receivables |
|
|
-155 | -155 | -155 | -155 | -4,292 |
 | IV. Inventories |
|
|
2,015 | 3,296 | 3,865 | 2,876 | 2,000 |
 | 1. Inventories |
|
|
2,015 | 3,296 | 3,865 | 3,556 | 2,000 |
 | 2. Provision for decline in value of inventories |
|
|
| | | -680 | |
 | V. Other current assets |
|
|
187 | 217 | 179 | | |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
187 | 38 | | | |
 | 3. Taxes and the State Receivables |
|
|
| 179 | 179 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
815,864 | 412,995 | 340,899 | 126,906 | 30,356 |
 | 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 |
|
|
129,096 | 128,799 | 114,715 | 104,154 | 29,998 |
 | 1. Tangible fixed assets |
|
|
129,008 | 128,778 | 114,715 | 104,154 | 29,998 |
 | - Cost |
|
|
316,701 | 326,531 | 329,897 | 336,620 | 166,612 |
 | - Accumulated depreciation |
|
|
-187,693 | -197,753 | -215,182 | -232,466 | -136,614 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
88 | 22 | | | |
 | - Cost |
|
|
308 | 308 | 308 | 308 | 308 |
 | - Accumulated depreciation |
|
|
-220 | -286 | -308 | -308 | -308 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
686,311 | 283,353 | 222,131 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
686,311 | 283,353 | 222,131 | | |
 | IV. Long-term financial investments |
|
|
| | 3,152 | 22,000 | |
 | 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 |
|
|
| | 3,152 | 22,000 | |
 | V. Total other long-term assets |
|
|
457 | 842 | 901 | 752 | 359 |
 | 1. Long-term prepaid expenses |
|
|
457 | 842 | 901 | 752 | 359 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
917,978 | 537,951 | 456,546 | 243,489 | 185,508 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
66,412 | 74,313 | 59,779 | 52,371 | 53,182 |
 | I. Current liabilities |
|
|
66,412 | 74,313 | 59,758 | 52,371 | 53,182 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 14,997 | 11,240 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,676 | 11,395 | 5,094 | 5,176 | 2,565 |
 | 4. Advances from customers |
|
|
2,979 | 2,407 | 1,933 | 1,358 | 1,922 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,346 | 2,827 | 4,439 | 6,157 | 10,843 |
 | 6. Payables to employees |
|
|
20,911 | 24,713 | 22,622 | 28,262 | 28,806 |
 | 7. Short-term accrued expenses |
|
|
100 | 170 | 356 | 269 | 285 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
26,176 | 10,156 | 6,678 | 3,952 | 2,596 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
8,224 | 7,647 | 7,395 | 7,196 | 6,165 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | 21 | | |
 | 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 |
|
|
| | 21 | | |
 | 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 |
|
|
851,566 | 463,639 | 396,767 | 191,118 | 132,326 |
 | I. ShareHolder's equity |
|
|
84,198 | 94,409 | 95,924 | 118,563 | 125,765 |
 | 1. Owner's investment capital |
|
|
66,200 | 66,200 | 66,200 | 66,200 | 66,200 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | -1,206 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
985 | 985 | 4,285 | 7,751 | 14,889 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
17,013 | 27,224 | 25,439 | 44,612 | 45,882 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
8,858 | 16,198 | 13,887 | 20,818 | 14,573 |
 | - Profit after tax undistributed this period |
|
|
8,154 | 11,026 | 11,552 | 23,794 | 31,309 |
 | 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 |
|
|
767,369 | 369,229 | 300,843 | 72,555 | 6,561 |
 | 1. Funding resources |
|
|
685,642 | 283,893 | 222,352 | 693 | 828 |
 | 2. Funding resources that form fixed assets |
|
|
81,727 | 85,337 | 78,490 | 71,863 | 5,733 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
917,978 | 537,951 | 456,546 | 243,489 | 185,508 |
There is no report.
|
|