|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
27,926 | 72,671 | 66,507 | 274,168 | 241,869 |
 | I. Cash and cash equivalents |
|
|
9,237 | 24,204 | 4,821 | 5,077 | 3,170 |
 | 1. Cash |
|
|
4,237 | 5,204 | 4,821 | 5,077 | 3,170 |
 | 2. Cash equivalents |
|
|
5,000 | 19,000 | | | |
 | 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 |
|
|
18,019 | 47,851 | 55,769 | 48,411 | 79,563 |
 | 1. Short-term receivables of customers |
|
|
5,237 | 5,002 | 4,218 | 4,735 | 4,481 |
 | 2. Prepayments to suppliers |
|
|
6,361 | 28,683 | 27,263 | 35,277 | 22,567 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,880 | 4,880 | 4,180 | 6,130 | 6,130 |
 | 6. Other short-term receivables |
|
|
13,948 | 19,692 | 30,515 | 12,425 | 56,543 |
 | 7. Provision for doubtful short-term receivables |
|
|
-10,406 | -10,406 | -10,406 | -10,156 | -10,159 |
 | IV. Inventories |
|
|
| | 1 | 219,068 | 155,304 |
 | 1. Inventories |
|
|
| | 1 | 219,068 | 155,304 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
670 | 616 | 5,916 | 1,611 | 3,832 |
 | 1. Short-term prepaid expenses |
|
|
53 | | | 483 | 454 |
 | 2. Deductible VAT |
|
|
| | 5,278 | 592 | 2,841 |
 | 3. Taxes and the State Receivables |
|
|
616 | 616 | 638 | 536 | 536 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
404,835 | 618,698 | 776,399 | 416,004 | 476,413 |
 | I. Long-term receivables |
|
|
102 | 102 | 24 | 49,635 | 41,491 |
 | 1. Long-term customer's receivables |
|
|
| | | 49,611 | 41,467 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
102 | 102 | 24 | 24 | 24 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
61 | 28 | | | |
 | 1. Tangible fixed assets |
|
|
61 | 28 | | | |
 | - Cost |
|
|
281 | 281 | 281 | 281 | 281 |
 | - Accumulated depreciation |
|
|
-220 | -253 | -281 | -281 | -281 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | 238,975 | 319,593 |
 | - Cost |
|
|
| | | 238,975 | 319,593 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
404,633 | 554,050 | 705,368 | 110,375 | 113,005 |
 | 1. Costs of long-term production, business in progress |
|
|
312,758 | 462,175 | 613,494 | 18,500 | 21,130 |
 | 2. Costs of construction in progress |
|
|
91,875 | 91,875 | 91,875 | 91,875 | 91,875 |
 | IV. Long-term financial investments |
|
|
| | | | 800 |
 | 1. Investment in subsidiaries |
|
|
7,840 | 7,840 | 7,840 | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
50 | 50 | 50 | 50 | 850 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-7,890 | -7,890 | -7,890 | -50 | -50 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
39 | 64,519 | 71,007 | 17,018 | 1,524 |
 | 1. Long-term prepaid expenses |
|
|
39 | 64,519 | 71,007 | 17,018 | 1,524 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
432,760 | 691,369 | 842,906 | 690,171 | 718,281 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
385,718 | 643,609 | 794,917 | 567,647 | 597,748 |
 | I. Current liabilities |
|
|
198,550 | 172,562 | 226,560 | 338,385 | 350,895 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
67,908 | 10,288 | 34,385 | 81,266 | 73,487 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
456 | 5,212 | 23,440 | 35,357 | 13,335 |
 | 4. Advances from customers |
|
|
10 | 1,829 | 105 | 590 | 3,387 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,893 | 13,677 | 7,561 | 33,912 | 31,029 |
 | 6. Payables to employees |
|
|
622 | 482 | 286 | 603 | 887 |
 | 7. Short-term accrued expenses |
|
|
35,984 | 50,291 | 62,603 | 86,628 | 126,387 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
105 | | | | |
 | 11. Other short-term payables |
|
|
91,556 | 90,767 | 98,163 | 100,014 | 102,365 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
17 | 17 | 17 | 17 | 17 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
187,168 | 471,047 | 568,356 | 229,262 | 246,853 |
 | 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 |
|
|
77,113 | 68,302 | 92,012 | 64,955 | 51,572 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
105,886 | 95,551 | 92,970 | 92,092 | 95,108 |
 | 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 |
|
|
4,169 | 307,193 | 383,374 | 72,215 | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
47,042 | 47,760 | 47,989 | 122,524 | 120,533 |
 | I. ShareHolder's equity |
|
|
47,042 | 47,760 | 47,989 | 122,524 | 120,533 |
 | 1. Owner's investment capital |
|
|
105,600 | 105,600 | 105,600 | 105,600 | 105,600 |
 | 2. Share capital surplus |
|
|
3,091 | 3,091 | 3,091 | 3,091 | 3,091 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-4,578 | -4,578 | -4,578 | -4,578 | -4,578 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-57,070 | -56,352 | -56,123 | 18,412 | 16,421 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-58,132 | -57,070 | -56,352 | -56,123 | 18,412 |
 | - Profit after tax undistributed this period |
|
|
1,062 | 718 | 229 | 74,535 | -1,991 |
 | 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 |
|
|
432,760 | 691,369 | 842,906 | 690,171 | 718,281 |
There is no report.
|
|