|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
556,487 | 517,009 | 525,989 | 531,411 | 663,196 |
 | I. Cash and cash equivalents |
|
|
44,965 | 29,539 | 26,172 | 56,544 | 102,027 |
 | 1. Cash |
|
|
41,465 | 29,539 | 22,404 | 51,424 | 91,648 |
 | 2. Cash equivalents |
|
|
3,500 | | 3,768 | 5,120 | 10,379 |
 | II. Short-term financial investments |
|
|
7,400 | 9,016 | 7,786 | 8,338 | 11,961 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
7,400 | 9,016 | 7,786 | 8,338 | 11,961 |
 | III. Short-term receivables |
|
|
294,923 | 308,466 | 331,779 | 310,949 | 334,015 |
 | 1. Short-term receivables of customers |
|
|
347,490 | 357,702 | 377,359 | 332,810 | 347,490 |
 | 2. Prepayments to suppliers |
|
|
3,235 | 2,746 | 5,130 | 28,031 | 38,325 |
 | 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 |
|
|
6,045 | 5,989 | 6,119 | 6,175 | 9,330 |
 | 7. Provision for doubtful short-term receivables |
|
|
-61,846 | -57,970 | -56,829 | -56,068 | -61,130 |
 | IV. Inventories |
|
|
207,038 | 169,637 | 160,022 | 155,440 | 215,193 |
 | 1. Inventories |
|
|
207,084 | 169,683 | 160,069 | 155,486 | 215,240 |
 | 2. Provision for decline in value of inventories |
|
|
-47 | -47 | -47 | -47 | -47 |
 | V. Other current assets |
|
|
2,161 | 351 | 229 | 141 | |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
2,161 | 351 | 53 | 141 | |
 | 3. Taxes and the State Receivables |
|
|
| | 176 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
271,028 | 252,225 | 234,665 | 219,476 | 224,289 |
 | I. Long-term receivables |
|
|
| | | 252 | |
 | 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 |
|
|
| | | 252 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
231,229 | 216,856 | 198,944 | 184,344 | 185,568 |
 | 1. Tangible fixed assets |
|
|
225,074 | 211,379 | 194,142 | 182,878 | 174,549 |
 | - Cost |
|
|
382,226 | 397,592 | 403,374 | 413,071 | 426,351 |
 | - Accumulated depreciation |
|
|
-157,152 | -186,213 | -209,231 | -230,193 | -251,801 |
 | 2. Fixed assets of financial leasing |
|
|
6,142 | 5,472 | 4,802 | 1,466 | 11,018 |
 | - Cost |
|
|
6,700 | 6,700 | 6,700 | 1,759 | 12,091 |
 | - Accumulated depreciation |
|
|
-558 | -1,228 | -1,898 | -293 | -1,073 |
 | 3. Intangible fixed assets |
|
|
13 | 6 | | | |
 | - Cost |
|
|
98 | 98 | 98 | 98 | 98 |
 | - Accumulated depreciation |
|
|
-85 | -92 | -98 | -98 | -98 |
 | III. Real Estate Investments |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | - Cost |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
4,417 | 932 | 827 | 1,501 | 3,862 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,417 | 932 | 827 | 1,501 | 3,862 |
 | IV. Long-term financial investments |
|
|
1,741 | 778 | 53 | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,741 | 778 | 53 | | |
 | 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 |
|
|
32,641 | 32,658 | 33,840 | 32,379 | 33,860 |
 | 1. Long-term prepaid expenses |
|
|
32,641 | 32,658 | 33,840 | 32,376 | 33,776 |
 | 2. Deferred income tax assets |
|
|
| | | 2 | 84 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
827,515 | 769,234 | 760,653 | 750,887 | 887,486 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
549,535 | 516,872 | 512,086 | 498,806 | 627,572 |
 | I. Current liabilities |
|
|
512,286 | 484,713 | 494,219 | 495,611 | 619,035 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
151,252 | 183,680 | 152,728 | 178,202 | 192,030 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
223,752 | 175,038 | 225,672 | 210,399 | 242,432 |
 | 4. Advances from customers |
|
|
48,497 | 52,790 | 45,709 | 46,436 | 116,920 |
 | 5. Taxes and other payables to the State Budget |
|
|
11,772 | 7,440 | 5,837 | 7,630 | 8,107 |
 | 6. Payables to employees |
|
|
44,814 | 26,599 | 27,518 | 23,822 | 38,139 |
 | 7. Short-term accrued expenses |
|
|
3,385 | 3,542 | 1,998 | 2,726 | 6,527 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,062 | 17,444 | 19,665 | 12,436 | 9,246 |
 | 12. Provision for short term payables |
|
|
12,618 | 8,290 | 6,976 | 7,097 | 3,649 |
 | 13. Bonus and welfare fund |
|
|
9,133 | 9,892 | 8,116 | 6,862 | 1,986 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
37,249 | 32,159 | 17,868 | 3,195 | 8,536 |
 | 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 |
|
|
524 | | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
36,114 | 30,698 | 16,509 | 1,595 | 6,936 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
611 | 1,461 | 1,359 | 1,600 | 1,600 |
 | 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 |
|
|
277,980 | 252,361 | 248,567 | 252,081 | 259,914 |
 | I. ShareHolder's equity |
|
|
277,980 | 252,361 | 248,567 | 252,081 | 259,914 |
 | 1. Owner's investment capital |
|
|
64,141 | 64,141 | 64,141 | 64,141 | 64,141 |
 | 2. Share capital surplus |
|
|
6,738 | 6,738 | 6,738 | 6,738 | 6,738 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-18 | -18 | -18 | -18 | -18 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
87,385 | 92,398 | 94,336 | 97,541 | 100,867 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
44,084 | 22,103 | 16,236 | 16,202 | 18,015 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
11,578 | 12,182 | 8,151 | 6,946 | 5,970 |
 | - Profit after tax undistributed this period |
|
|
32,506 | 9,921 | 8,085 | 9,256 | 12,045 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
75,651 | 67,000 | 67,134 | 67,477 | 70,172 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
827,515 | 769,234 | 760,653 | 750,887 | 887,486 |
There is no report.
|
|