|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
257,606 | 600,387 | 817,513 | 988,649 | 981,121 |
 | I. Cash and cash equivalents |
|
|
24,062 | 33,185 | 76,184 | 5,149 | 7,310 |
 | 1. Cash |
|
|
19,046 | 4,185 | 66,184 | 2,149 | 7,310 |
 | 2. Cash equivalents |
|
|
5,016 | 29,000 | 10,000 | 3,000 | |
 | II. Short-term financial investments |
|
|
50 | 50 | 59 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
50 | 50 | 59 | | |
 | III. Short-term receivables |
|
|
57,932 | 35,781 | 49,902 | 66,498 | 54,689 |
 | 1. Short-term receivables of customers |
|
|
42,766 | 33,529 | 48,157 | 63,068 | 50,871 |
 | 2. Prepayments to suppliers |
|
|
90 | 175 | 92 | 74 | 1,370 |
 | 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 |
|
|
15,996 | 2,076 | 1,653 | 3,707 | 2,799 |
 | 7. Provision for doubtful short-term receivables |
|
|
-919 | | | -351 | -351 |
 | IV. Inventories |
|
|
175,562 | 518,752 | 676,780 | 914,515 | 915,099 |
 | 1. Inventories |
|
|
175,562 | 518,752 | 676,780 | 914,515 | 915,099 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| 12,619 | 14,589 | 2,487 | 4,024 |
 | 1. Short-term prepaid expenses |
|
|
| 12,619 | 14,202 | 1,462 | 1,462 |
 | 2. Deductible VAT |
|
|
| | 387 | 1,025 | 807 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 1,755 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
474,913 | 301,067 | 346,583 | 337,001 | 341,429 |
 | I. Long-term receivables |
|
|
| | | | 4,183 |
 | 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 |
|
|
| | | | 4,183 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
16,314 | 15,252 | 14,243 | 13,403 | 13,193 |
 | 1. Tangible fixed assets |
|
|
13,643 | 12,580 | 11,572 | 10,732 | 10,522 |
 | - Cost |
|
|
36,294 | 36,294 | 25,439 | 25,439 | 25,439 |
 | - Accumulated depreciation |
|
|
-22,651 | -23,713 | -13,867 | -14,707 | -14,917 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,671 | 2,671 | 2,671 | 2,671 | 2,671 |
 | - Cost |
|
|
2,671 | 2,671 | 2,671 | 2,671 | 2,671 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
451,850 | 279,066 | 325,590 | 314,980 | 315,635 |
 | 1. Costs of long-term production, business in progress |
|
|
| 278,921 | 325,446 | 314,836 | 315,491 |
 | 2. Costs of construction in progress |
|
|
451,850 | 144 | 144 | 144 | 144 |
 | IV. Long-term financial investments |
|
|
6,750 | 6,750 | 6,750 | 6,750 | 6,750 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
6,750 | 6,750 | 6,750 | 6,750 | 6,750 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
| | | 1,868 | 1,667 |
 | 1. Long-term prepaid expenses |
|
|
| | | | |
 | 2. Deferred income tax assets |
|
|
| | | 1,868 | 1,667 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
732,520 | 901,454 | 1,164,096 | 1,325,650 | 1,322,550 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
583,666 | 734,307 | 961,759 | 983,148 | 970,095 |
 | I. Current liabilities |
|
|
246,757 | 242,271 | 619,959 | 326,428 | 284,848 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
117,989 | 109,743 | 225,363 | 171,459 | 186,101 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
25,957 | 33,166 | 32,157 | 30,531 | 19,198 |
 | 4. Advances from customers |
|
|
46,191 | 42,326 | 306,308 | 86,941 | 62,752 |
 | 5. Taxes and other payables to the State Budget |
|
|
9,047 | 6,701 | 4,300 | 20,538 | 85 |
 | 6. Payables to employees |
|
|
2,926 | 3,140 | 2,433 | 2,826 | 621 |
 | 7. Short-term accrued expenses |
|
|
| | | 6,785 | 5,837 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
43,251 | 46,688 | 48,857 | 5,326 | 10,223 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,396 | 507 | 541 | 2,021 | 33 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
336,909 | 492,036 | 341,800 | 656,720 | 685,247 |
 | 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 |
|
|
326,596 | 485,474 | 338,987 | 291,720 | 291,720 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
10,312 | 6,562 | 2,812 | 365,000 | 393,527 |
 | 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 |
|
|
148,854 | 167,147 | 202,337 | 342,502 | 352,454 |
 | I. ShareHolder's equity |
|
|
148,854 | 167,147 | 202,337 | 342,502 | 352,454 |
 | 1. Owner's investment capital |
|
|
85,500 | 85,500 | 85,500 | 171,000 | 171,000 |
 | 2. Share capital surplus |
|
|
9,000 | 9,000 | 9,000 | 9,000 | 9,000 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,043 | 1,043 | 1,043 | 1,043 | 1,043 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
23,098 | 23,098 | 23,098 | 18,494 | 18,494 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
30,213 | 48,506 | 83,696 | 142,965 | 152,917 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,666 | 13,259 | 45,819 | | 142,965 |
 | - Profit after tax undistributed this period |
|
|
26,547 | 35,247 | 37,878 | 142,965 | 9,952 |
 | 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 |
|
|
732,520 | 901,454 | 1,164,096 | 1,325,650 | 1,322,550 |
There is no report.
|
|