|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
303,562 | 357,583 | 529,592 | 700,826 | 877,768 |
 | I. Cash and cash equivalents |
|
|
116,115 | 161,649 | 223,786 | 339,944 | 249,201 |
 | 1. Cash |
|
|
5,570 | 15,843 | 132,337 | 14,826 | 55,201 |
 | 2. Cash equivalents |
|
|
110,545 | 145,806 | 91,449 | 325,118 | 194,000 |
 | II. Short-term financial investments |
|
|
50,252 | 95,745 | 112,200 | 226,752 | 481,481 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
50,252 | 95,745 | 112,200 | 226,752 | 481,481 |
 | III. Short-term receivables |
|
|
99,401 | 40,376 | 94,391 | 68,887 | 64,024 |
 | 1. Short-term receivables of customers |
|
|
| 1,694 | 60 | 106 | 67 |
 | 2. Prepayments to suppliers |
|
|
24,088 | 20,277 | 3,090 | 8,540 | 5,842 |
 | 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 |
|
|
75,313 | 18,406 | 91,242 | 61,309 | 59,183 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | -1,068 | -1,068 |
 | IV. Inventories |
|
|
37,577 | 58,073 | 98,950 | 64,586 | 81,626 |
 | 1. Inventories |
|
|
37,577 | 58,073 | 98,950 | 64,586 | 81,626 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
217 | 1,740 | 264 | 657 | 1,436 |
 | 1. Short-term prepaid expenses |
|
|
187 | 113 | 264 | 491 | 823 |
 | 2. Deductible VAT |
|
|
31 | 1,228 | | 167 | |
 | 3. Taxes and the State Receivables |
|
|
| 399 | | | 613 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
212,342 | 160,156 | 177,108 | 161,820 | 190,013 |
 | I. Long-term receivables |
|
|
| | | 126 | 156 |
 | 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 |
|
|
| | | 126 | 156 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
194,950 | 147,620 | 147,876 | 124,606 | 117,071 |
 | 1. Tangible fixed assets |
|
|
194,950 | 146,785 | 143,806 | 121,678 | 115,816 |
 | - Cost |
|
|
571,283 | 578,126 | 627,288 | 636,307 | 661,376 |
 | - Accumulated depreciation |
|
|
-376,333 | -431,341 | -483,482 | -514,628 | -545,560 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| 835 | 4,069 | 2,927 | 1,256 |
 | - Cost |
|
|
506 | 1,509 | 5,403 | 5,976 | 5,976 |
 | - Accumulated depreciation |
|
|
-506 | -675 | -1,334 | -3,049 | -4,721 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 389 | 15,922 | 17,692 | 25,623 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 389 | 15,922 | 17,692 | 25,623 |
 | 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 |
|
|
17,392 | 12,147 | 13,311 | 19,397 | 47,162 |
 | 1. Long-term prepaid expenses |
|
|
17,392 | 12,147 | 13,311 | 19,397 | 47,162 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
515,904 | 517,739 | 706,700 | 862,646 | 1,067,780 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
235,326 | 142,540 | 266,762 | 315,742 | 399,158 |
 | I. Current liabilities |
|
|
207,851 | 114,894 | 238,762 | 301,356 | 378,244 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
31,143 | | | 10,000 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
33,996 | 39,629 | 91,443 | 74,082 | 53,803 |
 | 4. Advances from customers |
|
|
60,637 | 791 | 194 | 70,281 | 100,095 |
 | 5. Taxes and other payables to the State Budget |
|
|
57,146 | 45,311 | 109,354 | 86,909 | 155,465 |
 | 6. Payables to employees |
|
|
16,267 | 18,508 | 24,557 | 29,718 | 36,096 |
 | 7. Short-term accrued expenses |
|
|
3,631 | 5,872 | 7,322 | 11,315 | 11,585 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,252 | 4,128 | 5,708 | 18,968 | 21,118 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
778 | 656 | 184 | 82 | 82 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
27,476 | 27,646 | 28,000 | 14,386 | 20,914 |
 | 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 |
|
|
27,476 | 27,646 | 28,000 | 14,386 | 20,914 |
 | 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 |
|
|
280,578 | 375,199 | 439,939 | 546,904 | 668,622 |
 | I. ShareHolder's equity |
|
|
280,578 | 375,199 | 439,939 | 546,904 | 668,622 |
 | 1. Owner's investment capital |
|
|
30,000 | 30,900 | 30,900 | 30,900 | 30,900 |
 | 2. Share capital surplus |
|
|
19,537 | 19,537 | 19,537 | 19,537 | 19,537 |
 | 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 |
|
|
147,954 | 147,954 | 147,954 | 147,954 | 147,954 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
82,801 | 176,338 | 241,053 | 347,920 | 469,415 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,000 | 50,001 | 129,790 | 213,243 | 313,930 |
 | - Profit after tax undistributed this period |
|
|
81,801 | 126,337 | 111,263 | 134,677 | 155,485 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
285 | 469 | 495 | 593 | 816 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
515,904 | 517,739 | 706,700 | 862,646 | 1,067,780 |
There is no report.
|
|