|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
142,093 | 108,929 | 84,841 | 75,808 | 94,034 |
 | I. Cash and cash equivalents |
|
|
87,917 | 49,377 | 33,579 | 51,049 | 10,987 |
 | 1. Cash |
|
|
35,165 | 19,377 | 33,579 | 51,049 | 10,987 |
 | 2. Cash equivalents |
|
|
52,752 | 30,000 | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
50,799 | 55,163 | 45,660 | 21,265 | 79,797 |
 | 1. Short-term receivables of customers |
|
|
33,142 | 40,497 | 29,462 | 16,103 | 70,452 |
 | 2. Prepayments to suppliers |
|
|
1,187 | 1,046 | 839 | 3,663 | 3,799 |
 | 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 |
|
|
16,470 | 13,620 | 15,358 | 1,499 | 5,546 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
2,169 | 2,721 | 3,336 | 2,532 | 2,931 |
 | 1. Inventories |
|
|
2,169 | 2,721 | 3,336 | 2,532 | 2,931 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,208 | 1,668 | 2,266 | 962 | 320 |
 | 1. Short-term prepaid expenses |
|
|
1,004 | 718 | 1,376 | | 16 |
 | 2. Deductible VAT |
|
|
| 950 | | | |
 | 3. Taxes and the State Receivables |
|
|
204 | | 891 | 962 | 304 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
526,224 | 514,989 | 521,610 | 197,674 | 227,283 |
 | 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 |
|
|
509,011 | 500,107 | 504,758 | 192,302 | 224,897 |
 | 1. Tangible fixed assets |
|
|
509,004 | 500,107 | 504,758 | 192,302 | 224,134 |
 | - Cost |
|
|
898,212 | 956,929 | 1,031,290 | 464,499 | 532,588 |
 | - Accumulated depreciation |
|
|
-389,208 | -456,822 | -526,531 | -272,197 | -308,454 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7 | | | | 763 |
 | - Cost |
|
|
68 | 68 | 68 | 68 | 962 |
 | - Accumulated depreciation |
|
|
-61 | -68 | -68 | -68 | -199 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
12,857 | 13,253 | 14,472 | 472 | 22 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
12,857 | 13,253 | 14,472 | 472 | 22 |
 | 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 |
|
|
4,356 | 1,629 | 2,379 | 4,900 | 2,365 |
 | 1. Long-term prepaid expenses |
|
|
4,345 | 1,618 | 2,368 | 4,889 | 2,354 |
 | 2. Deferred income tax assets |
|
|
11 | 11 | 11 | 11 | 11 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
668,317 | 623,918 | 606,451 | 273,482 | 321,318 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
81,462 | 58,471 | 34,792 | 27,430 | 39,352 |
 | I. Current liabilities |
|
|
81,462 | 58,471 | 34,792 | 27,430 | 39,352 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,657 | 5,584 | 10,640 | 2,941 | 2,734 |
 | 4. Advances from customers |
|
|
13,082 | 7,355 | 11,195 | 12,781 | 9,033 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,161 | 3,134 | 922 | 86 | 5,665 |
 | 6. Payables to employees |
|
|
9,801 | 12,975 | 3,258 | 5,993 | 16,614 |
 | 7. Short-term accrued expenses |
|
|
49,240 | 25,577 | 6,823 | 3,278 | 2,990 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
373 | 770 | 1,507 | 1,567 | 608 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,148 | 3,076 | 448 | 784 | 1,708 |
 | 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 |
|
|
586,855 | 565,447 | 571,658 | 246,052 | 281,966 |
 | I. ShareHolder's equity |
|
|
97,962 | 92,957 | 91,923 | 85,879 | 90,463 |
 | 1. Owner's investment capital |
|
|
60,000 | 60,000 | 60,000 | 60,000 | 60,000 |
 | 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 |
|
|
3,781 | 5,889 | 8,190 | 10,688 | 13,568 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
10,257 | 11,178 | 11,436 | 12,805 | 13,797 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
10,257 | 11,178 | 11,436 | 12,805 | 13,797 |
 | 12. Investment capital resource for basic construction |
|
|
23,924 | 15,890 | 12,297 | 2,385 | 3,098 |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
488,892 | 472,490 | 479,735 | 160,173 | 191,503 |
 | 1. Funding resources |
|
|
| 472,490 | | | |
 | 2. Funding resources that form fixed assets |
|
|
488,892 | | 479,735 | 160,173 | 191,503 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
668,317 | 623,918 | 606,451 | 273,482 | 321,318 |
There is no report.
|
|