|
|
|
Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
45,999 | 59,287 | 174,532 | 450,447 | 622,719 |
 | I. Cash and cash equivalents |
|
|
3,018 | 6,686 | 2,169 | 6,147 | 17,332 |
 | 1. Cash |
|
|
3,018 | 6,686 | 2,169 | 6,147 | 4,832 |
 | 2. Cash equivalents |
|
|
| | | | 12,500 |
 | II. Short-term financial investments |
|
|
| 750 | 15,000 | 13,501 | 13,261 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 750 | 15,000 | 13,501 | 13,261 |
 | III. Short-term receivables |
|
|
30,049 | 41,368 | 143,114 | 399,972 | 559,945 |
 | 1. Short-term receivables of customers |
|
|
19,493 | 38,869 | 85,724 | 60,412 | 43,915 |
 | 2. Prepayments to suppliers |
|
|
9,427 | 116 | 55,332 | 336,810 | 512,843 |
 | 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 |
|
|
1,173 | 2,428 | 2,103 | 2,793 | 3,232 |
 | 7. Provision for doubtful short-term receivables |
|
|
-44 | -44 | -44 | -44 | -44 |
 | IV. Inventories |
|
|
12,059 | 9,157 | 9,357 | 10,957 | 10,947 |
 | 1. Inventories |
|
|
12,059 | 9,157 | 9,357 | 10,957 | 10,947 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
874 | 1,326 | 4,891 | 19,870 | 21,234 |
 | 1. Short-term prepaid expenses |
|
|
839 | 1,326 | 612 | 894 | 1,944 |
 | 2. Deductible VAT |
|
|
| | 4,272 | 18,976 | 19,290 |
 | 3. Taxes and the State Receivables |
|
|
35 | | 7 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
214,522 | 211,389 | 309,238 | 618,567 | 666,047 |
 | I. Long-term receivables |
|
|
190,017 | 190,017 | 56,617 | 17 | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
190,000 | 190,000 | 56,600 | | |
 | 5. Other long-term receivables |
|
|
17 | 17 | 17 | 17 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,419 | 3,637 | 231,795 | 557,151 | 590,887 |
 | 1. Tangible fixed assets |
|
|
1,419 | 3,637 | 231,795 | 557,151 | 590,887 |
 | - Cost |
|
|
2,916 | 4,565 | 245,828 | 603,155 | 646,911 |
 | - Accumulated depreciation |
|
|
-1,498 | -928 | -14,033 | -46,004 | -56,024 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
170 | 170 | 170 | 170 | 170 |
 | - Accumulated depreciation |
|
|
-170 | -170 | -170 | -170 | -170 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | 2,419 | 43,728 | 61,798 |
 | 1. Costs of long-term production, business in progress |
|
|
| | 2,419 | | |
 | 2. Costs of construction in progress |
|
|
| | | 43,728 | 61,798 |
 | IV. Long-term financial investments |
|
|
| | 1,260 | 1,260 | |
 | 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 |
|
|
| | 1,260 | 1,260 | |
 | V. Total other long-term assets |
|
|
23,086 | 17,735 | 17,146 | 16,411 | 13,362 |
 | 1. Long-term prepaid expenses |
|
|
23,086 | 17,735 | 17,146 | 16,411 | 13,362 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
260,522 | 270,675 | 483,769 | 1,069,013 | 1,288,766 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
34,201 | 44,653 | 258,933 | 771,539 | 985,616 |
 | I. Current liabilities |
|
|
34,201 | 44,653 | 112,366 | 270,583 | 299,656 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | 92,388 | 246,877 | 229,586 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
10,124 | 33,200 | 11,842 | 13,727 | 22,927 |
 | 4. Advances from customers |
|
|
1,890 | 87 | | 2,905 | 34,210 |
 | 5. Taxes and other payables to the State Budget |
|
|
13,157 | 6,113 | 1,691 | 481 | 6 |
 | 6. Payables to employees |
|
|
3,171 | 2,583 | 2,975 | 3,246 | 4,140 |
 | 7. Short-term accrued expenses |
|
|
348 | 60 | 101 | 254 | 2,287 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 2,340 |
 | 11. Other short-term payables |
|
|
1,995 | 1,732 | 2,502 | 2,677 | 3,854 |
 | 12. Provision for short term payables |
|
|
3,000 | | | | |
 | 13. Bonus and welfare fund |
|
|
516 | 876 | 866 | 416 | 304 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | 146,567 | 500,956 | 685,961 |
 | 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 |
|
|
| | 146,567 | 500,956 | 685,961 |
 | 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 |
|
|
226,321 | 226,022 | 224,837 | 297,474 | 303,150 |
 | I. ShareHolder's equity |
|
|
226,321 | 226,022 | 224,837 | 297,474 | 303,150 |
 | 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 175,000 | 175,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
735 | 735 | 735 | 735 | 735 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
84,109 | 109,135 | 111,887 | 112,265 | 112,265 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
41,477 | 16,153 | 12,214 | 9,474 | 15,150 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | 11,394 |
 | - Profit after tax undistributed this period |
|
|
41,477 | 16,153 | 12,214 | 9,474 | 3,756 |
 | 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 |
|
|
260,522 | 270,675 | 483,769 | 1,069,013 | 1,288,766 |
There is no report.
|
|