|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
295,860 | 212,308 | 225,122 | 166,450 | 756,260 |
 | I. Cash and cash equivalents |
|
|
204,411 | 103,723 | 143,734 | 108,335 | 96,069 |
 | 1. Cash |
|
|
202,911 | 103,223 | 134,141 | 101,815 | 3,069 |
 | 2. Cash equivalents |
|
|
1,500 | 500 | 9,593 | 6,520 | 93,000 |
 | II. Short-term financial investments |
|
|
3,000 | 28,905 | 1,580 | 1,500 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,000 | 28,905 | 1,580 | 1,500 | |
 | III. Short-term receivables |
|
|
54,520 | 33,437 | 43,974 | 27,329 | 616,041 |
 | 1. Short-term receivables of customers |
|
|
18,677 | 20,660 | 17,105 | 16,346 | 1,161 |
 | 2. Prepayments to suppliers |
|
|
12,860 | 410 | 224 | 177 | 4,791 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 587,000 |
 | 6. Other short-term receivables |
|
|
24,495 | 12,949 | 27,268 | 11,430 | 23,089 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,511 | -582 | -624 | -624 | |
 | IV. Inventories |
|
|
21,335 | 19,254 | 19,778 | 8,111 | 374 |
 | 1. Inventories |
|
|
21,335 | 19,254 | 19,778 | 8,111 | 374 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,593 | 26,990 | 16,057 | 21,174 | 43,775 |
 | 1. Short-term prepaid expenses |
|
|
3,456 | 4,717 | 4,370 | 3,209 | |
 | 2. Deductible VAT |
|
|
9,086 | 22,143 | 11,385 | 17,790 | 43,775 |
 | 3. Taxes and the State Receivables |
|
|
52 | 130 | 302 | 175 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
316,924 | 288,151 | 188,452 | 461,942 | 1,395,862 |
 | I. Long-term receivables |
|
|
2 | 2 | 2 | 2 | 48,624 |
 | 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 |
|
|
2 | 2 | 2 | 2 | 48,624 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
280,510 | 220,096 | 148,624 | 441,363 | 262 |
 | 1. Tangible fixed assets |
|
|
270,578 | 210,434 | 139,154 | 432,209 | 262 |
 | - Cost |
|
|
1,351,010 | 1,362,206 | 1,363,786 | 1,422,828 | 1,597 |
 | - Accumulated depreciation |
|
|
-1,080,432 | -1,151,772 | -1,224,631 | -990,619 | -1,334 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
9,932 | 9,662 | 9,470 | 9,154 | |
 | - Cost |
|
|
17,736 | 17,736 | 17,736 | 17,736 | 282 |
 | - Accumulated depreciation |
|
|
-7,805 | -8,074 | -8,266 | -8,582 | -282 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
53 | 53 | 53 | 53 | 1,264,253 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | 1,156,261 |
 | 2. Costs of construction in progress |
|
|
53 | 53 | 53 | 53 | 107,992 |
 | IV. Long-term financial investments |
|
|
6,770 | 3,960 | 3,850 | 1,920 | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
6,870 | 6,870 | 6,870 | 1,978 | 3,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-170 | -2,980 | -3,090 | -128 | -3,000 |
 | 5. Investments holding until maturity |
|
|
70 | 70 | 70 | 70 | |
 | V. Total other long-term assets |
|
|
29,590 | 64,041 | 35,923 | 18,604 | 82,723 |
 | 1. Long-term prepaid expenses |
|
|
29,590 | 64,041 | 35,923 | 18,604 | 82,093 |
 | 2. Deferred income tax assets |
|
|
| | | | 630 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
612,784 | 500,460 | 413,574 | 628,391 | 2,152,122 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
947,126 | 1,104,892 | 1,138,480 | 827,888 | 1,158,567 |
 | I. Current liabilities |
|
|
872,290 | 1,079,801 | 1,138,480 | 671,673 | 214,327 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
295,384 | | 2,417 | 25,020 | 159,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
43,281 | 34,883 | 31,661 | 20,846 | 165 |
 | 4. Advances from customers |
|
|
3,652 | 5,345 | 10,181 | 4,707 | |
 | 5. Taxes and other payables to the State Budget |
|
|
550 | 197 | 114 | 37,625 | 77 |
 | 6. Payables to employees |
|
|
5,139 | 4,851 | 7,444 | 8,455 | |
 | 7. Short-term accrued expenses |
|
|
471,180 | 977,542 | 1,039,250 | 1,837 | 31,844 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
50,932 | 54,903 | 45,395 | 565,921 | 21,283 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,171 | 2,079 | 2,019 | 7,263 | 1,959 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
74,836 | 25,091 | | 156,215 | 944,240 |
 | 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 |
|
|
32 | 32 | | | 944,240 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
74,804 | 25,059 | | 156,215 | |
 | 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 |
|
|
-334,342 | -604,432 | -724,907 | -199,497 | 993,554 |
 | I. ShareHolder's equity |
|
|
-334,342 | -604,432 | -724,907 | -199,497 | 993,554 |
 | 1. Owner's investment capital |
|
|
88,000 | 88,000 | 88,000 | 88,000 | 900,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | 1,566 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
5,023 | 5,023 | 5,023 | 5,023 | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-427,365 | -697,456 | -817,930 | -292,520 | 91,989 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-562,922 | -851,975 | -697,456 | -817,930 | 139,662 |
 | - Profit after tax undistributed this period |
|
|
135,557 | 154,519 | -120,474 | 525,410 | -47,673 |
 | 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 |
|
|
612,784 | 500,460 | 413,574 | 628,391 | 2,152,122 |
There is no report.
|
|