|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
247,884 | 328,795 | 390,558 | 375,386 | 413,785 |
 | I. Cash and cash equivalents |
|
|
1,818 | 1,872 | 5,391 | 13,516 | 21,135 |
 | 1. Cash |
|
|
1,818 | 1,872 | 5,391 | 13,516 | 21,135 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | 10,000 | 10,000 | 20,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 10,000 | 10,000 | 20,000 |
 | III. Short-term receivables |
|
|
214,972 | 312,712 | 366,356 | 346,653 | 360,534 |
 | 1. Short-term receivables of customers |
|
|
253,526 | 354,295 | 403,962 | 383,591 | 395,363 |
 | 2. Prepayments to suppliers |
|
|
1,710 | 99 | 643 | 561 | 3,028 |
 | 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 |
|
|
1,932 | 1,904 | 4,585 | 3,877 | 3,949 |
 | 7. Provision for doubtful short-term receivables |
|
|
-42,196 | -43,586 | -42,834 | -41,375 | -41,805 |
 | IV. Inventories |
|
|
26,702 | 13,799 | 8,212 | 4,366 | 3,016 |
 | 1. Inventories |
|
|
27,270 | 15,611 | 10,973 | 6,896 | 6,144 |
 | 2. Provision for decline in value of inventories |
|
|
-568 | -1,812 | -2,762 | -2,530 | -3,128 |
 | V. Other current assets |
|
|
4,392 | 412 | 599 | 850 | 9,100 |
 | 1. Short-term prepaid expenses |
|
|
44 | 37 | 109 | 24 | 25 |
 | 2. Deductible VAT |
|
|
397 | 375 | 247 | 18 | 11 |
 | 3. Taxes and the State Receivables |
|
|
3,952 | | 242 | 808 | 9,064 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,519 | 12,576 | 12,851 | 13,838 | 14,534 |
 | I. Long-term receivables |
|
|
77 | 77 | 105 | 152 | 152 |
 | 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 |
|
|
77 | 77 | 105 | 152 | 152 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
11,319 | 9,788 | 9,780 | 9,218 | 8,090 |
 | 1. Tangible fixed assets |
|
|
10,850 | 9,326 | 9,318 | 8,757 | 7,628 |
 | - Cost |
|
|
67,570 | 62,300 | 63,842 | 64,517 | 64,881 |
 | - Accumulated depreciation |
|
|
-56,720 | -52,974 | -54,524 | -55,760 | -57,253 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
468 | 462 | 462 | 462 | 462 |
 | - Cost |
|
|
729 | 729 | 729 | 729 | 729 |
 | - Accumulated depreciation |
|
|
-261 | -268 | -268 | -268 | -268 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 1,796 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 1,796 |
 | 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 |
|
|
1,124 | 2,712 | 2,967 | 4,468 | 4,496 |
 | 1. Long-term prepaid expenses |
|
|
1,124 | 2,712 | 2,967 | 4,468 | 4,434 |
 | 2. Deferred income tax assets |
|
|
| | | | 62 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
260,403 | 341,371 | 403,409 | 389,224 | 428,318 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
165,068 | 239,292 | 296,715 | 281,946 | 311,554 |
 | I. Current liabilities |
|
|
165,068 | 239,292 | 296,715 | 281,946 | 311,554 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
141,409 | 198,164 | 188,773 | 190,561 | 193,262 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,823 | 3,692 | 19,745 | 16,169 | 21,335 |
 | 4. Advances from customers |
|
|
475 | 507 | 458 | 437 | 1,110 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,236 | 3,673 | 6,021 | 5,147 | 6,599 |
 | 6. Payables to employees |
|
|
8,486 | 10,129 | 13,325 | 14,526 | 19,907 |
 | 7. Short-term accrued expenses |
|
|
248 | 407 | 424 | 395 | 411 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
16 | 12 | | | |
 | 11. Other short-term payables |
|
|
4,374 | 22,706 | 67,801 | 54,424 | 68,118 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | 168 | 288 | 813 |
 | 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 |
|
|
95,335 | 102,079 | 106,695 | 107,278 | 116,764 |
 | I. ShareHolder's equity |
|
|
95,335 | 102,079 | 106,695 | 107,278 | 116,764 |
 | 1. Owner's investment capital |
|
|
90,000 | 90,000 | 90,000 | 90,000 | 90,000 |
 | 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 |
|
|
3,600 | 3,600 | 3,600 | 3,600 | 3,600 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,735 | 8,479 | 13,095 | 13,679 | 23,164 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-4,930 | 1,515 | 1,529 | 2,376 | 4,763 |
 | - Profit after tax undistributed this period |
|
|
6,666 | 6,964 | 11,566 | 11,303 | 18,401 |
 | 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 |
|
|
260,403 | 341,371 | 403,409 | 389,224 | 428,318 |
There is no report.
|
|