|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
182,820 | 189,668 | 151,756 | 179,181 | 231,065 |
 | I. Cash and cash equivalents |
|
|
1,818 | 2,417 | 3,363 | 5,211 | 1,781 |
 | 1. Cash |
|
|
1,818 | 2,417 | 3,363 | 5,211 | 1,781 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
174,873 | 179,900 | 137,478 | 163,867 | 207,415 |
 | 1. Short-term receivables of customers |
|
|
165,228 | 165,620 | 132,056 | 92,993 | 200,989 |
 | 2. Prepayments to suppliers |
|
|
329 | 76 | 88 | 72 | 28 |
 | 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 |
|
|
9,448 | 14,335 | 5,465 | 70,801 | 6,398 |
 | 7. Provision for doubtful short-term receivables |
|
|
-132 | -132 | -132 | | |
 | IV. Inventories |
|
|
3,725 | 4,525 | 7,299 | 7,177 | 14,458 |
 | 1. Inventories |
|
|
3,725 | 4,525 | 7,299 | 7,177 | 14,458 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,405 | 2,826 | 3,617 | 2,926 | 7,410 |
 | 1. Short-term prepaid expenses |
|
|
2,364 | 2,357 | 3,403 | 2,144 | 7,065 |
 | 2. Deductible VAT |
|
|
| | 214 | | |
 | 3. Taxes and the State Receivables |
|
|
41 | 469 | | 781 | 345 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
92,428 | 69,507 | 64,031 | 64,569 | 80,776 |
 | I. Long-term receivables |
|
|
26 | 31 | 35 | 40 | 45 |
 | 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 |
|
|
26 | 31 | 35 | 40 | 45 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
81,722 | 52,168 | 46,800 | 51,458 | 45,228 |
 | 1. Tangible fixed assets |
|
|
78,942 | 49,719 | 44,220 | 49,088 | 42,845 |
 | - Cost |
|
|
319,720 | 266,928 | 273,499 | 272,402 | 272,154 |
 | - Accumulated depreciation |
|
|
-240,779 | -217,209 | -229,279 | -223,313 | -229,309 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,781 | 2,450 | 2,580 | 2,370 | 2,383 |
 | - Cost |
|
|
5,825 | 5,825 | 6,161 | 5,563 | 5,804 |
 | - Accumulated depreciation |
|
|
-3,044 | -3,376 | -3,582 | -3,194 | -3,421 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
3 | 46 | 751 | 870 | 19,981 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3 | 46 | 751 | 870 | 19,981 |
 | 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 |
|
|
10,677 | 17,262 | 16,444 | 12,201 | 15,522 |
 | 1. Long-term prepaid expenses |
|
|
10,677 | 17,262 | 16,444 | 12,201 | 15,522 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
275,248 | 259,176 | 215,787 | 243,750 | 311,841 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
164,163 | 145,395 | 101,701 | 132,277 | 196,136 |
 | I. Current liabilities |
|
|
154,112 | 145,395 | 101,701 | 132,277 | 189,611 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
63,573 | 70,525 | 43,719 | 58,183 | 63,908 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
28,910 | 28,118 | 15,040 | 16,760 | 54,684 |
 | 4. Advances from customers |
|
|
| | | | 50 |
 | 5. Taxes and other payables to the State Budget |
|
|
10,983 | 11,057 | 11,041 | 12,069 | 14,221 |
 | 6. Payables to employees |
|
|
25,196 | 26,667 | 23,030 | 32,064 | 43,405 |
 | 7. Short-term accrued expenses |
|
|
303 | 227 | 324 | 438 | 389 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
8,487 | 8,534 | 8,030 | 9,870 | 12,314 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
16,660 | 268 | 516 | 2,894 | 640 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
10,052 | | | | 6,525 |
 | 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 |
|
|
| | | | 6,525 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
10,052 | | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
111,085 | 113,780 | 114,086 | 111,472 | 115,706 |
 | I. ShareHolder's equity |
|
|
111,085 | 113,780 | 114,086 | 111,472 | 115,706 |
 | 1. Owner's investment capital |
|
|
108,000 | 108,000 | 108,000 | 108,000 | 108,000 |
 | 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 |
|
|
400 | 400 | 400 | 400 | 400 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,685 | 5,381 | 5,686 | 3,073 | 7,306 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
2,685 | 5,381 | 5,686 | 3,073 | |
 | 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 |
|
|
275,248 | 259,176 | 215,787 | 243,750 | 311,841 |
There is no report.
|
|