|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
21,813 | 44,176 | 87,518 | 230,438 | 277,798 |
 | I. Cash and cash equivalents |
|
|
7,762 | 9,436 | 12,249 | 33,196 | 18,425 |
 | 1. Cash |
|
|
747 | 9,136 | 12,249 | 33,196 | 18,425 |
 | 2. Cash equivalents |
|
|
7,015 | 300 | | | |
 | II. Short-term financial investments |
|
|
| | 4,900 | | |
 | 1. Trading securities |
|
|
| | 4,942 | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | -43 | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
10,727 | 24,053 | 53,672 | 159,490 | 244,500 |
 | 1. Short-term receivables of customers |
|
|
8,759 | 13,903 | 37,661 | 133,149 | 139,437 |
 | 2. Prepayments to suppliers |
|
|
1,960 | 8,456 | 1,893 | 22,837 | 80,456 |
 | 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 |
|
|
8 | 1,694 | 14,118 | 3,504 | 24,607 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
1,411 | 9,512 | 16,437 | 37,587 | 14,707 |
 | 1. Inventories |
|
|
1,411 | 9,512 | 16,437 | 37,587 | 14,707 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,914 | 1,175 | 261 | 164 | 166 |
 | 1. Short-term prepaid expenses |
|
|
26 | 54 | 173 | 161 | 166 |
 | 2. Deductible VAT |
|
|
1,888 | 1,121 | | | |
 | 3. Taxes and the State Receivables |
|
|
| | 88 | 3 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
86,632 | 64,727 | 103,738 | 128,592 | 99,904 |
 | I. Long-term receivables |
|
|
305 | 305 | | 640 | 640 |
 | 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 |
|
|
305 | 305 | | 640 | 640 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,531 | 1,875 | 78,334 | 75,472 | 77,864 |
 | 1. Tangible fixed assets |
|
|
2,506 | 1,875 | 33,087 | 30,225 | 32,617 |
 | - Cost |
|
|
3,791 | 3,791 | 36,175 | 32,384 | 35,224 |
 | - Accumulated depreciation |
|
|
-1,285 | -1,916 | -3,088 | -2,159 | -2,608 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
25 | | 45,247 | 45,247 | 45,247 |
 | - Cost |
|
|
106 | 106 | 45,353 | 45,353 | 45,353 |
 | - Accumulated depreciation |
|
|
-81 | -106 | -106 | -106 | -106 |
 | III. Real Estate Investments |
|
|
50,756 | 30,180 | 21,125 | 20,749 | 20,655 |
 | - Cost |
|
|
50,756 | 30,180 | 21,407 | 21,407 | 21,407 |
 | - Accumulated depreciation |
|
|
| | -282 | -658 | -753 |
 | IV. Long-term assets in progress |
|
|
31,481 | 31,584 | | | 12 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
31,481 | 31,584 | | | 12 |
 | IV. Long-term financial investments |
|
|
| | 4,068 | 30,896 | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | 4,080 | 30,896 | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | -12 | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,560 | 784 | 211 | 836 | 734 |
 | 1. Long-term prepaid expenses |
|
|
1,560 | 784 | 211 | 836 | 734 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
108,446 | 108,903 | 191,257 | 359,030 | 377,702 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
49,627 | 49,195 | 131,364 | 195,982 | 213,727 |
 | I. Current liabilities |
|
|
35,491 | 49,103 | 86,320 | 169,822 | 160,367 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
26,950 | 40,647 | 51,180 | 37,306 | 53,370 |
 | 2. Long-term borrowings are due to pay |
|
|
6,948 | | | | |
 | 3. Short-term payables to sellers |
|
|
92 | 4,188 | 30,121 | 128,365 | 95,030 |
 | 4. Advances from customers |
|
|
1,033 | 3,899 | 2,292 | 1,254 | 9,305 |
 | 5. Taxes and other payables to the State Budget |
|
|
| 152 | 1,855 | 2,179 | 2,255 |
 | 6. Payables to employees |
|
|
299 | | 324 | 294 | 296 |
 | 7. Short-term accrued expenses |
|
|
| 197 | 199 | 261 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
86 | | 296 | | |
 | 11. Other short-term payables |
|
|
83 | 20 | 53 | 165 | 112 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
14,136 | 92 | 45,044 | 26,160 | 53,360 |
 | 1. Long-term payables to sellers |
|
|
| | 45,000 | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | 44 | 210 | 210 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
14,136 | 92 | | 25,950 | 53,150 |
 | 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 |
|
|
58,819 | 59,708 | 59,893 | 163,047 | 163,975 |
 | I. ShareHolder's equity |
|
|
58,819 | 59,708 | 59,893 | 163,047 | 163,975 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 150,847 | 150,847 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
8,819 | 9,220 | 9,893 | 12,201 | 13,128 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,803 | 8,819 | 7,596 | 2,396 | 12,201 |
 | - Profit after tax undistributed this period |
|
|
4,016 | 402 | 2,297 | 9,804 | 928 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| 487 | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
108,446 | 108,903 | 191,257 | 359,030 | 377,702 |
There is no report.
|
|