|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
395,513 | 277,072 | 1,103,177 | 953,931 | 1,094,134 |
 | I. Cash and cash equivalents |
|
|
425 | 1,030 | 431 | 1,594 | 2,296 |
 | 1. Cash |
|
|
425 | 1,030 | 431 | 1,594 | 2,296 |
 | 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 |
|
|
9,864 | 7,169 | 330 | 347 | 3,469 |
 | 1. Short-term receivables of customers |
|
|
9,003 | 6,293 | 291 | 109 | 838 |
 | 2. Prepayments to suppliers |
|
|
103 | | | | |
 | 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 |
|
|
758 | 876 | 39 | 238 | 2,631 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
383,516 | 268,335 | 1,018,738 | 939,248 | 1,056,533 |
 | 1. Inventories |
|
|
383,516 | 285,704 | 1,018,738 | 939,248 | 1,056,533 |
 | 2. Provision for decline in value of inventories |
|
|
| -17,369 | | | |
 | V. Other current assets |
|
|
1,708 | 537 | 83,678 | 12,741 | 31,836 |
 | 1. Short-term prepaid expenses |
|
|
1,578 | 510 | 226 | 254 | 6,087 |
 | 2. Deductible VAT |
|
|
| 26 | 82,701 | 12,065 | 24,712 |
 | 3. Taxes and the State Receivables |
|
|
130 | 2 | 751 | 422 | 1,037 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
239,185 | 252,185 | 202,039 | 182,597 | 177,935 |
 | 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 |
|
|
230,813 | 232,175 | 178,101 | 163,262 | 155,102 |
 | 1. Tangible fixed assets |
|
|
230,792 | 232,160 | 178,092 | 163,260 | 155,102 |
 | - Cost |
|
|
557,914 | 593,063 | 577,282 | 584,427 | 606,155 |
 | - Accumulated depreciation |
|
|
-327,122 | -360,903 | -399,189 | -421,167 | -451,053 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
21 | 15 | 9 | 2 | |
 | - Cost |
|
|
31 | 31 | 31 | 31 | 31 |
 | - Accumulated depreciation |
|
|
-10 | -16 | -22 | -28 | -31 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | 294 | 2,468 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 294 | 2,468 | |
 | 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 |
|
|
8,372 | 20,010 | 23,644 | 16,867 | 22,833 |
 | 1. Long-term prepaid expenses |
|
|
8,372 | 20,010 | 23,644 | 16,867 | 22,833 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
634,698 | 529,257 | 1,305,216 | 1,136,527 | 1,272,068 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
529,752 | 383,436 | 1,158,671 | 1,008,743 | 1,152,339 |
 | I. Current liabilities |
|
|
432,423 | 282,654 | 1,081,539 | 954,071 | 1,093,534 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
223,819 | 25,400 | 64,804 | 76,058 | 82,170 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
76,368 | 50,534 | 88,388 | 96,544 | 67,096 |
 | 4. Advances from customers |
|
|
14,567 | 2,460 | 12,232 | 2,606 | 2,613 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,418 | 12,064 | 9,093 | 3,872 | 4,778 |
 | 6. Payables to employees |
|
|
25,708 | 27,601 | 21,578 | 23,515 | 27,689 |
 | 7. Short-term accrued expenses |
|
|
67 | 33 | 279 | 216 | 218 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
82,116 | 160,953 | 878,968 | 743,302 | 903,343 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
4,360 | 3,609 | 6,197 | 7,959 | 5,626 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
97,329 | 100,782 | 77,132 | 54,671 | 58,805 |
 | 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 |
|
|
22,952 | 19,057 | 4,867 | 2,091 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
74,377 | 81,724 | 72,265 | 52,581 | 58,805 |
 | 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 |
|
|
104,945 | 145,821 | 146,545 | 127,785 | 119,730 |
 | I. ShareHolder's equity |
|
|
102,036 | 135,799 | 138,241 | 121,170 | 114,520 |
 | 1. Owner's investment capital |
|
|
66,300 | 86,782 | 86,782 | 86,782 | 86,782 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
8,097 | | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
21,994 | 49,017 | 51,459 | 34,387 | 27,737 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
193 | 601 | | | |
 | - Profit after tax undistributed this period |
|
|
21,801 | 48,416 | 51,459 | 34,387 | 27,737 |
 | 12. Investment capital resource for basic construction |
|
|
5,645 | | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
2,909 | 10,022 | 8,304 | 6,615 | 5,210 |
 | 1. Funding resources |
|
|
| 10,022 | | | |
 | 2. Funding resources that form fixed assets |
|
|
2,909 | | 8,304 | 6,615 | 5,210 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
634,698 | 529,257 | 1,305,216 | 1,136,527 | 1,272,068 |
There is no report.
|
|