|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
668,397 | 553,755 | 307,905 | 358,819 | 355,546 |
 | I. Cash and cash equivalents |
|
|
8,276 | 7,527 | 13,352 | 14,971 | 49,359 |
 | 1. Cash |
|
|
8,276 | 7,527 | 13,022 | 14,971 | 49,359 |
 | 2. Cash equivalents |
|
|
| | 330 | | |
 | II. Short-term financial investments |
|
|
21,764 | 6,275 | 9,724 | 3,031 | 1,600 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
21,764 | 6,275 | 9,724 | 3,031 | 1,600 |
 | III. Short-term receivables |
|
|
250,028 | 281,220 | 187,901 | 205,146 | 151,421 |
 | 1. Short-term receivables of customers |
|
|
199,492 | 276,990 | 195,143 | 212,297 | 134,504 |
 | 2. Prepayments to suppliers |
|
|
42,187 | 6,851 | 1,933 | 3,762 | 5,367 |
 | 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 |
|
|
29,481 | 20,510 | 15,957 | 17,219 | 18,327 |
 | 7. Provision for doubtful short-term receivables |
|
|
-21,131 | -23,131 | -25,131 | -28,131 | -6,777 |
 | IV. Inventories |
|
|
377,485 | 257,246 | 95,707 | 126,557 | 137,807 |
 | 1. Inventories |
|
|
377,505 | 257,266 | 95,727 | 126,576 | 137,827 |
 | 2. Provision for decline in value of inventories |
|
|
-20 | -20 | -20 | -20 | -20 |
 | V. Other current assets |
|
|
10,843 | 1,488 | 1,221 | 9,114 | 15,359 |
 | 1. Short-term prepaid expenses |
|
|
6,837 | 1,488 | 1,221 | 2,172 | 1,732 |
 | 2. Deductible VAT |
|
|
3,330 | | | 6,942 | 13,627 |
 | 3. Taxes and the State Receivables |
|
|
676 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
147,207 | 140,457 | 138,426 | 256,432 | 235,613 |
 | I. Long-term receivables |
|
|
173 | 574 | 1,004 | 3,724 | 3,824 |
 | 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 |
|
|
173 | 574 | 1,004 | 3,724 | 3,824 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
133,015 | 125,642 | 122,012 | 150,050 | 223,656 |
 | 1. Tangible fixed assets |
|
|
128,486 | 115,710 | 104,606 | 105,144 | 181,795 |
 | - Cost |
|
|
326,760 | 330,540 | 332,664 | 339,921 | 434,977 |
 | - Accumulated depreciation |
|
|
-198,275 | -214,830 | -228,058 | -234,778 | -253,182 |
 | 2. Fixed assets of financial leasing |
|
|
3,956 | 9,398 | 16,912 | 44,454 | 41,449 |
 | - Cost |
|
|
4,542 | 9,938 | 18,635 | 48,998 | 49,454 |
 | - Accumulated depreciation |
|
|
-587 | -540 | -1,722 | -4,544 | -8,005 |
 | 3. Intangible fixed assets |
|
|
574 | 533 | 493 | 453 | 413 |
 | - Cost |
|
|
773 | 773 | 773 | 773 | 773 |
 | - Accumulated depreciation |
|
|
-199 | -240 | -280 | -320 | -360 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,210 | 1,210 | 6,884 | 96,357 | 6,569 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,210 | 1,210 | 6,884 | 96,357 | 6,569 |
 | IV. Long-term financial investments |
|
|
1,000 | 1,000 | | | |
 | 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 |
|
|
1,000 | 1,000 | | | |
 | V. Total other long-term assets |
|
|
11,809 | 12,031 | 8,526 | 6,301 | 1,564 |
 | 1. Long-term prepaid expenses |
|
|
1,100 | 1,323 | 747 | 2,661 | 1,564 |
 | 2. Deferred income tax assets |
|
|
10,708 | 10,708 | 7,779 | 3,640 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
815,604 | 694,212 | 446,330 | 615,251 | 591,159 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
708,010 | 632,143 | 383,846 | 532,033 | 507,035 |
 | I. Current liabilities |
|
|
659,375 | 549,805 | 307,127 | 354,754 | 348,265 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
390,219 | 325,676 | 214,599 | 169,349 | 160,440 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
152,378 | 140,385 | 49,519 | 59,322 | 66,394 |
 | 4. Advances from customers |
|
|
33,225 | 14,801 | 5,921 | 57,152 | 67,874 |
 | 5. Taxes and other payables to the State Budget |
|
|
10,338 | 9,657 | 2,513 | 4,404 | 1,316 |
 | 6. Payables to employees |
|
|
26,395 | 37,436 | 22,123 | 29,034 | 31,896 |
 | 7. Short-term accrued expenses |
|
|
29,744 | 12,925 | 7,653 | 21,927 | 6,241 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 8,700 | 8,700 |
 | 11. Other short-term payables |
|
|
17,019 | 8,882 | 4,771 | 4,841 | 4,874 |
 | 12. Provision for short term payables |
|
|
| | | | 505 |
 | 13. Bonus and welfare fund |
|
|
56 | 42 | 27 | 24 | 24 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
48,635 | 82,339 | 76,719 | 177,279 | 158,770 |
 | 1. Long-term payables to sellers |
|
|
1,109 | 52,704 | 51,655 | 43,232 | 50,187 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
46,000 | 23,955 | 15,891 | 19,481 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,526 | 5,680 | 9,174 | 38,441 | 29,831 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | 7,645 |
 | 11. Long-term unrealized revenue |
|
|
| | | 76,125 | 67,425 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
107,594 | 62,068 | 62,484 | 83,217 | 84,124 |
 | I. ShareHolder's equity |
|
|
106,977 | 61,504 | 62,083 | 82,857 | 83,804 |
 | 1. Owner's investment capital |
|
|
82,794 | 82,794 | 82,794 | 82,794 | 82,794 |
 | 2. Share capital surplus |
|
|
20 | 20 | 20 | 20 | 20 |
 | 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 |
|
|
17,127 | 17,127 | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
5,013 | 5,013 | | | |
 | 11. After tax undistributed profit |
|
|
2,024 | -43,450 | -20,730 | 43 | 990 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,772 | 2,024 | -24,572 | -20,730 | 43 |
 | - Profit after tax undistributed this period |
|
|
252 | -45,473 | 3,842 | 20,773 | 947 |
 | 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 |
|
|
616 | 564 | 401 | 361 | 321 |
 | 1. Funding resources |
|
|
123 | 123 | | | |
 | 2. Funding resources that form fixed assets |
|
|
493 | 441 | 401 | 361 | 321 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
815,604 | 694,212 | 446,330 | 615,251 | 591,159 |
There is no report.
|
|