|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
88,046 | 89,451 | 103,716 | 108,267 | 151,921 |
 | I. Cash and cash equivalents |
|
|
8,400 | 12,839 | 13,634 | 32,750 | 12,644 |
 | 1. Cash |
|
|
8,400 | 12,839 | 8,048 | 32,750 | 12,644 |
 | 2. Cash equivalents |
|
|
| | 5,585 | | |
 | II. Short-term financial investments |
|
|
15,000 | 13,000 | 30,100 | 18,000 | 67,267 |
 | 1. Trading securities |
|
|
| | | | 29,441 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | -1,224 |
 | 3. Investments holding until maturity |
|
|
15,000 | 13,000 | 30,100 | 18,000 | 39,050 |
 | III. Short-term receivables |
|
|
14,353 | 24,967 | 15,030 | 19,064 | 10,259 |
 | 1. Short-term receivables of customers |
|
|
84,341 | 88,692 | 81,896 | 86,462 | 81,127 |
 | 2. Prepayments to suppliers |
|
|
6,193 | 6,119 | 9,291 | 5,650 | 5,795 |
 | 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 |
|
|
34,817 | 40,291 | 34,318 | 38,062 | 34,443 |
 | 7. Provision for doubtful short-term receivables |
|
|
-110,998 | -110,135 | -110,475 | -111,111 | -111,107 |
 | IV. Inventories |
|
|
44,312 | 32,840 | 38,595 | 32,058 | 53,916 |
 | 1. Inventories |
|
|
44,312 | 32,840 | 39,105 | 32,580 | 53,916 |
 | 2. Provision for decline in value of inventories |
|
|
| | -510 | -522 | |
 | V. Other current assets |
|
|
5,981 | 5,805 | 6,357 | 6,395 | 7,835 |
 | 1. Short-term prepaid expenses |
|
|
256 | | 266 | | |
 | 2. Deductible VAT |
|
|
5,662 | 5,743 | 5,960 | 6,332 | 5,492 |
 | 3. Taxes and the State Receivables |
|
|
62 | 62 | 132 | 62 | 2,342 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
74,688 | 71,870 | 66,589 | 67,648 | 43,216 |
 | I. Long-term receivables |
|
|
166 | 166 | 324 | 324 | 324 |
 | 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 |
|
|
166 | 166 | 324 | 324 | 324 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
40,929 | 38,128 | 33,338 | 32,741 | 27,236 |
 | 1. Tangible fixed assets |
|
|
40,929 | 38,128 | 33,338 | 32,741 | 27,236 |
 | - Cost |
|
|
133,430 | 133,342 | 130,748 | 135,139 | 134,458 |
 | - Accumulated depreciation |
|
|
-92,501 | -95,214 | -97,410 | -102,399 | -107,223 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
366 | 366 | 366 | 366 | 366 |
 | - Accumulated depreciation |
|
|
-366 | -366 | -366 | -366 | -366 |
 | 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 |
|
|
20,000 | 20,000 | 20,000 | 20,000 | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
20,000 | 20,000 | 20,000 | 20,000 | |
 | 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 |
|
|
13,592 | 13,576 | 12,927 | 14,583 | 15,656 |
 | 1. Long-term prepaid expenses |
|
|
13,592 | 13,576 | | 14,583 | 15,656 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | 12,927 | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
162,734 | 161,321 | 170,305 | 175,914 | 195,137 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,150,499 | 1,290,082 | 1,435,021 | 1,642,039 | 2,814,056 |
 | I. Current liabilities |
|
|
1,147,748 | 1,287,415 | 1,431,837 | 1,639,461 | 2,810,306 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
464,646 | 504,310 | 538,142 | 594,139 | 994,282 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,114 | 4,990 | 3,333 | 2,292 | 2,686 |
 | 4. Advances from customers |
|
|
2,708 | 1,342 | 1,214 | 2,565 | 1,570 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,301 | 449 | 41 | 11 | 61 |
 | 6. Payables to employees |
|
|
4,334 | 4,227 | 6,513 | 4,068 | 6,658 |
 | 7. Short-term accrued expenses |
|
|
1,619 | 1,817 | 3,581 | 3,836 | 7,199 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
764 | 798 | 794 | 843 | 287 |
 | 11. Other short-term payables |
|
|
661,244 | 769,464 | 878,203 | 1,031,691 | 1,797,547 |
 | 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 |
|
|
2,752 | 2,667 | 3,184 | 2,578 | 3,750 |
 | 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 |
|
|
2,752 | 2,667 | 3,184 | 2,578 | 3,750 |
 | 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 |
|
|
-987,766 | -1,128,761 | -1,264,716 | -1,466,125 | -2,618,919 |
 | I. ShareHolder's equity |
|
|
-987,766 | -1,128,761 | -1,264,716 | -1,466,125 | -2,618,919 |
 | 1. Owner's investment capital |
|
|
88,000 | 88,000 | 88,000 | 88,000 | 88,000 |
 | 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 |
|
|
1,832 | 1,832 | 1,832 | 1,832 | 1,832 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-1,077,598 | -1,218,593 | -1,354,547 | -1,555,957 | -2,708,751 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-938,886 | -1,077,598 | -1,218,593 | -1,354,547 | -1,555,957 |
 | - Profit after tax undistributed this period |
|
|
-138,711 | -140,995 | -135,955 | -201,410 | -1,152,794 |
 | 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 |
|
|
162,734 | 161,321 | 170,305 | 175,914 | 195,137 |
There is no report.
|
|