|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
552,481 | 468,480 | 546,177 | 579,897 | 477,732 |
 | I. Cash and cash equivalents |
|
|
92,920 | 81,876 | 198,786 | 175,421 | 123,757 |
 | 1. Cash |
|
|
42,920 | 51,082 | 57,294 | 42,820 | 59,433 |
 | 2. Cash equivalents |
|
|
50,000 | 30,793 | 141,493 | 132,601 | 64,324 |
 | II. Short-term financial investments |
|
|
| | | | 16,012 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 16,012 |
 | III. Short-term receivables |
|
|
234,515 | 223,771 | 150,002 | 177,991 | 153,470 |
 | 1. Short-term receivables of customers |
|
|
159,565 | 200,662 | 131,521 | 136,192 | 146,603 |
 | 2. Prepayments to suppliers |
|
|
208 | 5,257 | 688 | 226 | 301 |
 | 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 |
|
|
74,742 | 17,852 | 17,792 | 41,572 | 6,567 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
210,550 | 157,474 | 194,739 | 209,708 | 179,093 |
 | 1. Inventories |
|
|
210,550 | 161,884 | 198,328 | 209,708 | 179,093 |
 | 2. Provision for decline in value of inventories |
|
|
| -4,410 | -3,589 | | |
 | V. Other current assets |
|
|
14,496 | 5,360 | 2,650 | 16,777 | 5,399 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
14,496 | 5,360 | 2,650 | 16,777 | 5,399 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
67,481 | 175,339 | 165,706 | 142,760 | 162,422 |
 | 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 |
|
|
66,255 | 171,527 | 162,009 | 132,330 | 144,236 |
 | 1. Tangible fixed assets |
|
|
66,255 | 171,527 | 162,009 | 132,330 | 144,236 |
 | - Cost |
|
|
189,422 | 379,245 | 397,826 | 391,884 | 432,668 |
 | - Accumulated depreciation |
|
|
-123,167 | -207,718 | -235,817 | -259,554 | -288,432 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
1,226 | 3,812 | 3,697 | 10,431 | 18,186 |
 | 1. Long-term prepaid expenses |
|
|
1,226 | 3,812 | 3,697 | 10,431 | 18,186 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
619,963 | 643,819 | 711,883 | 722,657 | 640,154 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
437,789 | 321,059 | 388,317 | 384,601 | 307,933 |
 | I. Current liabilities |
|
|
437,789 | 321,059 | 388,317 | 384,601 | 307,933 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | 28,441 | 22,540 | 21,300 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
168,607 | 145,895 | 202,979 | 215,162 | 138,943 |
 | 4. Advances from customers |
|
|
59,595 | 19,956 | 32,995 | 401 | 67,110 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,282 | 11,545 | 14,562 | 10,364 | 6,861 |
 | 6. Payables to employees |
|
|
22,232 | 16,272 | 16,527 | 14,582 | 13,766 |
 | 7. Short-term accrued expenses |
|
|
| | 21 | 33 | 3 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
160,444 | 77,372 | 33,000 | 62,121 | 5,401 |
 | 12. Provision for short term payables |
|
|
| 14,862 | 15,206 | 12,000 | |
 | 13. Bonus and welfare fund |
|
|
20,629 | 35,156 | 44,586 | 47,397 | 54,549 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
182,174 | 322,761 | 323,566 | 338,056 | 332,220 |
 | I. ShareHolder's equity |
|
|
182,174 | 322,761 | 323,566 | 338,056 | 332,220 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 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 |
|
|
102,393 | 109,267 | 109,267 | 109,267 | 109,267 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
29,781 | 163,494 | 164,299 | 178,789 | 172,953 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,865 | 145,178 | 146,017 | 146,017 | 146,017 |
 | - Profit after tax undistributed this period |
|
|
22,916 | 18,316 | 18,282 | 32,773 | 26,937 |
 | 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 |
|
|
619,963 | 643,819 | 711,883 | 722,657 | 640,154 |
There is no report.
|
|