|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
160,375 | 197,850 | 241,273 | 272,711 | 287,875 |
 | I. Cash and cash equivalents |
|
|
117,848 | 110,520 | 53,378 | 106,035 | 64,101 |
 | 1. Cash |
|
|
848 | 1,020 | 1,378 | 535 | 1,101 |
 | 2. Cash equivalents |
|
|
117,000 | 109,500 | 52,000 | 105,500 | 63,000 |
 | II. Short-term financial investments |
|
|
| 20,000 | 118,000 | 97,500 | 180,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 20,000 | 118,000 | 97,500 | 180,000 |
 | III. Short-term receivables |
|
|
31,033 | 58,292 | 61,269 | 60,211 | 33,007 |
 | 1. Short-term receivables of customers |
|
|
28,048 | 54,829 | 54,962 | 55,192 | 29,510 |
 | 2. Prepayments to suppliers |
|
|
2,847 | 3,008 | 3,018 | 3,235 | 3,027 |
 | 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 |
|
|
138 | 455 | 3,288 | 1,784 | 470 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
10,938 | 8,629 | 8,065 | 8,567 | 10,261 |
 | 1. Inventories |
|
|
10,958 | 8,629 | 8,095 | 8,599 | 10,261 |
 | 2. Provision for decline in value of inventories |
|
|
-20 | | -29 | -32 | |
 | V. Other current assets |
|
|
556 | 408 | 561 | 398 | 507 |
 | 1. Short-term prepaid expenses |
|
|
556 | 408 | 561 | 373 | 507 |
 | 2. Deductible VAT |
|
|
| | | 25 | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
42,204 | 45,300 | 36,958 | 32,292 | 35,829 |
 | I. Long-term receivables |
|
|
963 | 963 | 813 | 813 | 813 |
 | 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 |
|
|
963 | 963 | 813 | 813 | 813 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
23,266 | 30,396 | 24,955 | 20,044 | 23,854 |
 | 1. Tangible fixed assets |
|
|
22,564 | 24,045 | 19,838 | 15,517 | 19,981 |
 | - Cost |
|
|
77,305 | 74,664 | 71,638 | 70,697 | 77,953 |
 | - Accumulated depreciation |
|
|
-54,740 | -50,620 | -51,800 | -55,180 | -57,972 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
701 | 6,351 | 5,117 | 4,527 | 3,873 |
 | - Cost |
|
|
12,116 | 18,686 | 18,054 | 18,054 | 17,983 |
 | - Accumulated depreciation |
|
|
-11,415 | -12,335 | -12,937 | -13,527 | -14,110 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 3,504 | 6,020 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 3,504 | 6,020 |
 | 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 |
|
|
17,975 | 13,942 | 11,190 | 7,932 | 5,142 |
 | 1. Long-term prepaid expenses |
|
|
17,051 | 13,211 | 10,382 | 7,185 | 4,709 |
 | 2. Deferred income tax assets |
|
|
925 | 731 | 809 | 747 | 433 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
202,579 | 243,150 | 278,231 | 305,003 | 323,704 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
20,652 | 30,521 | 33,005 | 32,529 | 23,424 |
 | I. Current liabilities |
|
|
15,623 | 20,786 | 25,233 | 26,587 | 19,274 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,470 | 11,758 | 12,494 | 16,801 | 11,459 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,647 | 3,616 | 4,469 | 3,699 | 3,016 |
 | 6. Payables to employees |
|
|
| | | | |
 | 7. Short-term accrued expenses |
|
|
8,231 | 5,142 | 7,990 | 5,717 | 4,566 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
118 | 112 | 122 | 236 | 98 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
158 | 158 | 158 | 135 | 135 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,029 | 9,736 | 7,771 | 5,942 | 4,150 |
 | 1. Long-term payables to sellers |
|
|
| 4,632 | 2,772 | 1,386 | |
 | 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 |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,029 | | 4,999 | 4,556 | 4,150 |
 | 11. Long-term unrealized revenue |
|
|
| 5,104 | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
181,927 | 212,629 | 245,227 | 272,474 | 300,280 |
 | I. ShareHolder's equity |
|
|
181,927 | 212,629 | 245,227 | 272,474 | 300,280 |
 | 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 2. Share capital surplus |
|
|
176 | 176 | 176 | 176 | 176 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-247 | -247 | -247 | -247 | -247 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
101,998 | 132,700 | 165,298 | 192,546 | 220,351 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
76,996 | 92,423 | 123,125 | 155,723 | 182,970 |
 | - Profit after tax undistributed this period |
|
|
25,003 | 40,277 | 42,173 | 36,823 | 37,381 |
 | 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 |
|
|
202,579 | 243,150 | 278,231 | 305,003 | 323,704 |
There is no report.
|
|