|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
239,906 | 348,628 | 287,141 | 331,444 | 324,323 |
 | I. Cash and cash equivalents |
|
|
14,813 | 27,387 | 19,032 | 42,109 | 52,839 |
 | 1. Cash |
|
|
14,813 | 22,387 | 19,032 | 42,109 | 35,339 |
 | 2. Cash equivalents |
|
|
| 5,000 | | | 17,500 |
 | II. Short-term financial investments |
|
|
20,000 | | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
20,000 | | | | |
 | III. Short-term receivables |
|
|
98,920 | 171,819 | 135,310 | 157,787 | 157,557 |
 | 1. Short-term receivables of customers |
|
|
84,694 | 158,805 | 117,897 | 152,210 | 152,119 |
 | 2. Prepayments to suppliers |
|
|
15,088 | 12,610 | 12,963 | 7,369 | 5,781 |
 | 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 |
|
|
2,334 | 3,601 | 7,645 | 1,439 | 2,921 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,196 | -3,196 | -3,196 | -3,230 | -3,265 |
 | IV. Inventories |
|
|
94,137 | 138,365 | 116,555 | 118,266 | 101,192 |
 | 1. Inventories |
|
|
94,547 | 138,681 | 117,080 | 122,273 | 101,518 |
 | 2. Provision for decline in value of inventories |
|
|
-410 | -316 | -525 | -4,007 | -326 |
 | V. Other current assets |
|
|
12,037 | 11,057 | 16,244 | 13,282 | 12,736 |
 | 1. Short-term prepaid expenses |
|
|
954 | 1,670 | 1,430 | 1,400 | 1,487 |
 | 2. Deductible VAT |
|
|
11,029 | 9,336 | 14,808 | 11,869 | 11,177 |
 | 3. Taxes and the State Receivables |
|
|
54 | 50 | 7 | 13 | 72 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
149,241 | 145,598 | 133,132 | 138,719 | 151,095 |
 | I. Long-term receivables |
|
|
1,331 | 1,904 | 2,460 | 2,460 | 2,764 |
 | 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 |
|
|
1,331 | 1,904 | 2,460 | 2,460 | 2,764 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
141,988 | 133,988 | 122,280 | 118,862 | 120,026 |
 | 1. Tangible fixed assets |
|
|
132,752 | 124,939 | 113,408 | 110,233 | 111,926 |
 | - Cost |
|
|
298,640 | 297,377 | 285,120 | 280,829 | 297,612 |
 | - Accumulated depreciation |
|
|
-165,888 | -172,438 | -171,712 | -170,596 | -185,686 |
 | 2. Fixed assets of financial leasing |
|
|
795 | 596 | 398 | 199 | |
 | - Cost |
|
|
2,982 | 2,982 | 2,982 | 2,982 | 2,982 |
 | - Accumulated depreciation |
|
|
-2,187 | -2,386 | -2,585 | -2,783 | -2,982 |
 | 3. Intangible fixed assets |
|
|
8,441 | 8,452 | 8,474 | 8,430 | 8,100 |
 | - Cost |
|
|
9,242 | 9,486 | 9,831 | 10,138 | 10,138 |
 | - Accumulated depreciation |
|
|
-801 | -1,034 | -1,357 | -1,708 | -2,039 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,363 | 2,449 | 2,641 | 9,878 | 19,454 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,363 | 2,449 | 2,641 | 9,878 | 19,454 |
 | IV. Long-term financial investments |
|
|
1,398 | 3,059 | 3,142 | 4,802 | 6,523 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,095 | 2,777 | 2,910 | 4,624 | 6,350 |
 | 3. Other investments in equity instruments |
|
|
303 | 303 | 303 | 303 | 303 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -21 | -70 | -125 | -130 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
2,161 | 4,198 | 2,608 | 2,715 | 2,329 |
 | 1. Long-term prepaid expenses |
|
|
2,161 | 4,198 | 2,608 | 2,715 | 2,329 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
389,148 | 494,226 | 420,273 | 470,162 | 475,418 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
316,215 | 412,909 | 347,470 | 399,702 | 400,563 |
 | I. Current liabilities |
|
|
258,079 | 367,598 | 308,855 | 373,428 | 368,628 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
156,856 | 181,518 | 181,460 | 230,234 | 189,359 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
33,908 | 59,062 | 44,702 | 46,901 | 54,726 |
 | 4. Advances from customers |
|
|
623 | 2,021 | 576 | 4,350 | 9,436 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,169 | 14,763 | 5,030 | 4,472 | 4,817 |
 | 6. Payables to employees |
|
|
38,743 | 79,755 | 56,404 | 71,775 | 95,432 |
 | 7. Short-term accrued expenses |
|
|
5,586 | 4,526 | 5,090 | 4,328 | 3,019 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
8,209 | 19,515 | 8,578 | 5,381 | 5,133 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,986 | 6,438 | 7,015 | 5,988 | 6,706 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
58,135 | 45,311 | 38,615 | 26,274 | 31,935 |
 | 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 |
|
|
10 | 10 | 10 | 10 | 10 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
53,367 | 40,800 | 33,067 | 21,069 | 26,905 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
4,758 | 4,501 | 5,538 | 5,195 | 5,020 |
 | 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 |
|
|
72,933 | 81,317 | 72,803 | 70,460 | 74,855 |
 | I. ShareHolder's equity |
|
|
72,912 | 81,296 | 72,782 | 70,439 | 74,834 |
 | 1. Owner's investment capital |
|
|
29,939 | 29,939 | 31,429 | 32,989 | 32,989 |
 | 2. Share capital surplus |
|
|
1,543 | 1,543 | 1,489 | 1,423 | 1,423 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-183 | -183 | -183 | -183 | -183 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
20,169 | 20,340 | 21,506 | 21,506 | 22,403 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
15,953 | 24,547 | 19,890 | 19,429 | 22,518 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
13,941 | 12,629 | 15,954 | 13,629 | 10,400 |
 | - Profit after tax undistributed this period |
|
|
2,012 | 11,918 | 3,937 | 5,800 | 12,118 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
5,491 | 5,109 | -1,349 | -4,725 | -4,316 |
 | II. Funding resources and other funds |
|
|
21 | 21 | 21 | 21 | 21 |
 | 1. Funding resources |
|
|
21 | 21 | 21 | 21 | 21 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
389,148 | 494,226 | 420,273 | 470,162 | 475,418 |
There is no report.
|
|