|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
250,674 | 281,194 | 281,580 | 278,106 | 341,763 |
 | I. Cash and cash equivalents |
|
|
3,120 | 893 | 1,076 | 14,114 | 19,508 |
 | 1. Cash |
|
|
3,120 | 893 | 1,076 | 14,114 | 19,508 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
189 | | | 3,064 | |
 | 1. Trading securities |
|
|
189 | | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 3,064 | |
 | III. Short-term receivables |
|
|
137,957 | 158,219 | 149,107 | 146,369 | 166,258 |
 | 1. Short-term receivables of customers |
|
|
147,228 | 170,730 | 157,056 | 148,519 | 166,049 |
 | 2. Prepayments to suppliers |
|
|
6,619 | 1,910 | 5,738 | 2,689 | 6,665 |
 | 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 |
|
|
5,574 | 7,042 | 7,777 | 16,626 | 15,008 |
 | 7. Provision for doubtful short-term receivables |
|
|
-21,464 | -21,464 | -21,464 | -21,464 | -21,464 |
 | IV. Inventories |
|
|
105,244 | 119,365 | 129,131 | 112,799 | 150,959 |
 | 1. Inventories |
|
|
105,244 | 119,365 | 129,131 | 112,799 | 150,959 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,163 | 2,717 | 2,267 | 1,760 | 5,037 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | | 2,239 |
 | 3. Taxes and the State Receivables |
|
|
4,163 | 2,717 | 2,267 | 1,760 | 2,798 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
108,186 | 88,578 | 59,610 | 51,427 | 56,446 |
 | 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 |
|
|
77,260 | 70,563 | 59,247 | 51,292 | 50,970 |
 | 1. Tangible fixed assets |
|
|
75,272 | 69,298 | 58,705 | 48,052 | 46,734 |
 | - Cost |
|
|
195,889 | 172,620 | 169,263 | 171,680 | 175,078 |
 | - Accumulated depreciation |
|
|
-120,617 | -103,322 | -110,558 | -123,629 | -128,343 |
 | 2. Fixed assets of financial leasing |
|
|
1,987 | 1,265 | 542 | 3,241 | 2,917 |
 | - Cost |
|
|
1,987 | 1,987 | 1,987 | 3,241 | 3,241 |
 | - Accumulated depreciation |
|
|
| -723 | -1,445 | | -324 |
 | 3. Intangible fixed assets |
|
|
| | | | 1,319 |
 | - Cost |
|
|
139 | 139 | 139 | 139 | 1,459 |
 | - Accumulated depreciation |
|
|
-139 | -139 | -139 | -139 | -140 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 1,327 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 1,327 |
 | IV. Long-term financial investments |
|
|
30,726 | 17,608 | 100 | 100 | 100 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
30,626 | 17,508 | | | |
 | 3. Other investments in equity instruments |
|
|
100 | 100 | 100 | 100 | 100 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
200 | 407 | 262 | 35 | 4,049 |
 | 1. Long-term prepaid expenses |
|
|
200 | 407 | 262 | 35 | 4,049 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
358,859 | 369,772 | 341,190 | 329,533 | 398,208 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
270,397 | 281,939 | 251,814 | 238,148 | 303,566 |
 | I. Current liabilities |
|
|
246,590 | 255,816 | 238,121 | 229,652 | 297,694 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
143,984 | 169,087 | 112,263 | 91,863 | 134,151 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
68,360 | 69,316 | 93,898 | 86,797 | 78,439 |
 | 4. Advances from customers |
|
|
11,990 | 7,156 | 20,327 | 38,182 | 75,161 |
 | 5. Taxes and other payables to the State Budget |
|
|
230 | 330 | 262 | 378 | 584 |
 | 6. Payables to employees |
|
|
7,108 | 4,323 | 5,882 | 8,221 | 6,202 |
 | 7. Short-term accrued expenses |
|
|
| 373 | 259 | 82 | 262 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
184 | 81 | 326 | 67 | 44 |
 | 11. Other short-term payables |
|
|
13,508 | 3,924 | 3,679 | 2,838 | 1,625 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,226 | 1,226 | 1,226 | 1,226 | 1,226 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
23,807 | 26,124 | 13,693 | 8,495 | 5,872 |
 | 1. Long-term payables to sellers |
|
|
8,048 | 20,781 | 3,634 | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
3,185 | 2,857 | 2,942 | 2,957 | 871 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
12,574 | 2,487 | 7,117 | 5,539 | 2,769 |
 | 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 |
|
|
88,462 | 87,833 | 89,375 | 91,385 | 94,642 |
 | I. ShareHolder's equity |
|
|
88,462 | 87,833 | 89,375 | 91,385 | 94,642 |
 | 1. Owner's investment capital |
|
|
70,000 | 70,000 | 70,000 | 70,000 | 70,000 |
 | 2. Share capital surplus |
|
|
4,380 | 4,380 | 4,380 | 4,380 | 4,380 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,611 | -2,611 | -2,611 | -2,611 | -2,611 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
11,191 | 11,191 | 11,191 | 11,191 | 11,191 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
280 | 303 | 303 | 303 | 303 |
 | 11. After tax undistributed profit |
|
|
5,222 | 4,570 | 6,113 | 8,122 | 11,380 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,677 | 1,550 | 4,570 | 6,113 | 8,122 |
 | - Profit after tax undistributed this period |
|
|
1,545 | 3,020 | 1,543 | 2,010 | 3,257 |
 | 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 |
|
|
358,859 | 369,772 | 341,190 | 329,533 | 398,208 |
There is no report.
|
|