|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
115,585 | 144,813 | 138,332 | 178,094 | 273,959 |
 | I. Cash and cash equivalents |
|
|
34,910 | 20,434 | 25,518 | 24,945 | 42,808 |
 | 1. Cash |
|
|
10,910 | 20,434 | 25,518 | 24,945 | 42,808 |
 | 2. Cash equivalents |
|
|
24,000 | | | | |
 | II. Short-term financial investments |
|
|
46,000 | 48,000 | 36,000 | 55,000 | 22,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
46,000 | 48,000 | 36,000 | 55,000 | 22,000 |
 | III. Short-term receivables |
|
|
33,025 | 57,817 | 65,658 | 61,250 | 168,647 |
 | 1. Short-term receivables of customers |
|
|
25,407 | 52,337 | 61,855 | 50,501 | 146,769 |
 | 2. Prepayments to suppliers |
|
|
2,837 | 359 | 1,771 | 6,757 | 18,371 |
 | 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 |
|
|
4,781 | 5,121 | 2,032 | 3,992 | 3,507 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
1,485 | 14,859 | 8,716 | 32,161 | 39,178 |
 | 1. Inventories |
|
|
1,485 | 14,859 | 8,716 | 32,161 | 39,178 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
165 | 3,703 | 2,439 | 4,737 | 1,326 |
 | 1. Short-term prepaid expenses |
|
|
165 | 225 | 1,087 | 2,429 | 1,326 |
 | 2. Deductible VAT |
|
|
| 1,627 | 1,161 | 2,258 | |
 | 3. Taxes and the State Receivables |
|
|
| 1,851 | 192 | 51 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
43,343 | 42,507 | 47,511 | 49,991 | 54,004 |
 | 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 |
|
|
41,390 | 40,101 | 39,723 | 36,049 | 52,192 |
 | 1. Tangible fixed assets |
|
|
34,164 | 32,975 | 32,731 | 29,376 | 35,340 |
 | - Cost |
|
|
42,757 | 44,681 | 47,834 | 48,279 | 58,639 |
 | - Accumulated depreciation |
|
|
-8,593 | -11,705 | -15,103 | -18,904 | -23,300 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,226 | 7,126 | 6,992 | 6,673 | 16,852 |
 | - Cost |
|
|
7,652 | 7,922 | 8,361 | 8,436 | 20,263 |
 | - Accumulated depreciation |
|
|
-426 | -796 | -1,369 | -1,762 | -3,411 |
 | III. Real Estate Investments |
|
|
| 1,102 | 4,596 | | |
 | - Cost |
|
|
| 1,153 | 4,912 | | |
 | - Accumulated depreciation |
|
|
| -51 | -316 | | |
 | IV. Long-term assets in progress |
|
|
| 132 | 477 | 12,364 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 132 | 477 | 12,364 | |
 | 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 |
|
|
1,953 | 1,172 | 2,715 | 1,578 | 1,812 |
 | 1. Long-term prepaid expenses |
|
|
1,953 | 1,172 | 2,715 | 1,578 | 1,812 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
158,928 | 187,320 | 185,843 | 228,084 | 327,963 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
45,009 | 63,696 | 50,890 | 84,006 | 169,408 |
 | I. Current liabilities |
|
|
45,009 | 63,696 | 50,890 | 84,006 | 168,137 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 49,783 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,675 | 27,951 | 26,763 | 40,196 | 43,742 |
 | 4. Advances from customers |
|
|
2,671 | 6,345 | 1,699 | 21,389 | 17,990 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,360 | 3,094 | 2,055 | 4,594 | 4,906 |
 | 6. Payables to employees |
|
|
5,245 | 4,929 | 7,429 | 6,757 | 12,703 |
 | 7. Short-term accrued expenses |
|
|
18,836 | 10,866 | 2,915 | 1,876 | 23,256 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
700 | 282 | 1,128 | 1,905 | 2,267 |
 | 11. Other short-term payables |
|
|
5,402 | 6,249 | 4,697 | 3,268 | 5,358 |
 | 12. Provision for short term payables |
|
|
| | | | 3,300 |
 | 13. Bonus and welfare fund |
|
|
3,121 | 3,979 | 4,205 | 4,022 | 4,831 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | 1,271 |
 | 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 |
|
|
| | | | 1,271 |
 | 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 |
|
|
113,919 | 123,624 | 134,953 | 144,078 | 158,555 |
 | I. ShareHolder's equity |
|
|
113,919 | 123,624 | 134,953 | 144,078 | 158,555 |
 | 1. Owner's investment capital |
|
|
47,837 | 49,337 | 93,832 | 93,832 | 93,832 |
 | 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 |
|
|
47,011 | 52,011 | 15,121 | 19,632 | 28,428 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
19,070 | 22,275 | 26,000 | 30,614 | 36,295 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,044 | 1,604 | 3 | | |
 | - Profit after tax undistributed this period |
|
|
17,026 | 20,671 | 25,996 | 30,614 | 36,295 |
 | 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 |
|
|
158,928 | 187,320 | 185,843 | 228,084 | 327,963 |
There is no report.
|
|