|
|
|
Q2 2022 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
220,576 | 267,869 | 243,392 | 244,829 | 283,963 |
 | I. Cash and cash equivalents |
|
|
42,423 | 52,963 | 43,087 | 73,579 | 75,272 |
 | 1. Cash |
|
|
42,423 | 52,963 | 43,087 | 73,579 | 75,272 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
2,294 | 2,336 | 2,447 | 5,540 | 5,733 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,294 | 2,336 | 2,447 | 5,540 | 5,733 |
 | III. Short-term receivables |
|
|
16,886 | 7,648 | 12,493 | 18,487 | 65,775 |
 | 1. Short-term receivables of customers |
|
|
30,909 | 23,228 | 27,989 | 29,994 | 78,990 |
 | 2. Prepayments to suppliers |
|
|
6,092 | 4,710 | 5,136 | 7,160 | 6,572 |
 | 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 |
|
|
4,548 | 3,457 | 2,882 | 4,647 | 3,790 |
 | 7. Provision for doubtful short-term receivables |
|
|
-24,663 | -23,748 | -23,514 | -23,314 | -23,577 |
 | IV. Inventories |
|
|
149,468 | 199,259 | 185,215 | 146,257 | 136,242 |
 | 1. Inventories |
|
|
155,395 | 207,387 | 193,912 | 156,054 | 149,864 |
 | 2. Provision for decline in value of inventories |
|
|
-5,927 | -8,127 | -8,697 | -9,796 | -13,621 |
 | V. Other current assets |
|
|
9,505 | 5,663 | 150 | 966 | 940 |
 | 1. Short-term prepaid expenses |
|
|
7,934 | 1,011 | 150 | 587 | 940 |
 | 2. Deductible VAT |
|
|
1,572 | 4,653 | | 11 | |
 | 3. Taxes and the State Receivables |
|
|
| | | 368 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
122,052 | 109,098 | 88,534 | 92,870 | 87,967 |
 | I. Long-term receivables |
|
|
952 | 986 | 1,027 | 858 | 1,130 |
 | 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 |
|
|
952 | 986 | 1,027 | 858 | 1,130 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
111,778 | 99,023 | 78,205 | 82,535 | 77,837 |
 | 1. Tangible fixed assets |
|
|
86,474 | 77,204 | 62,807 | 57,751 | 45,915 |
 | - Cost |
|
|
377,801 | 364,103 | 365,168 | 382,901 | 407,763 |
 | - Accumulated depreciation |
|
|
-291,327 | -286,900 | -302,361 | -325,150 | -361,848 |
 | 2. Fixed assets of financial leasing |
|
|
25,304 | | 15,398 | 24,784 | 31,922 |
 | - Cost |
|
|
46,095 | | 40,725 | 49,020 | 37,712 |
 | - Accumulated depreciation |
|
|
-20,790 | | -25,327 | -24,236 | -5,791 |
 | 3. Intangible fixed assets |
|
|
| 21,820 | | | |
 | - Cost |
|
|
| 45,793 | | | |
 | - Accumulated depreciation |
|
|
| -23,973 | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 302 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 302 | |
 | IV. Long-term financial investments |
|
|
9,183 | 9,069 | 9,069 | 9,069 | 9,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
9,000 | 9,000 | 9,000 | 9,000 | 9,000 |
 | 3. Other investments in equity instruments |
|
|
1,000 | 1,000 | 1,000 | 1,000 | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-817 | -931 | -931 | -931 | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
139 | 20 | 233 | 106 | |
 | 1. Long-term prepaid expenses |
|
|
139 | 20 | 233 | 106 | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
342,628 | 376,967 | 331,926 | 337,700 | 371,930 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
250,741 | 285,592 | 247,737 | 244,851 | 269,542 |
 | I. Current liabilities |
|
|
238,220 | 275,526 | 242,798 | 232,223 | 254,595 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
140,746 | 178,260 | 178,446 | 141,022 | 153,322 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
75,057 | 72,939 | 43,438 | 59,506 | 71,915 |
 | 4. Advances from customers |
|
|
8 | 8 | 8 | 8 | 8 |
 | 5. Taxes and other payables to the State Budget |
|
|
840 | 2,618 | 2,333 | 2,570 | 5,864 |
 | 6. Payables to employees |
|
|
10,014 | 11,711 | 8,620 | 17,758 | 12,063 |
 | 7. Short-term accrued expenses |
|
|
4,773 | 3,115 | 2,980 | 4,782 | 2,996 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,331 | 1,336 | 1,336 | 559 | 5 |
 | 11. Other short-term payables |
|
|
3,870 | 3,976 | 4,148 | 4,308 | 8,379 |
 | 12. Provision for short term payables |
|
|
| | 1,488 | | |
 | 13. Bonus and welfare fund |
|
|
1,582 | 1,562 | | 1,710 | 43 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
12,521 | 10,066 | 4,938 | 12,628 | 14,947 |
 | 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 |
|
|
1,042 | 1,041 | 1,037 | 1,032 | 1,029 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
8,932 | 7,129 | 3,342 | 11,597 | 13,918 |
 | 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 |
|
|
2,547 | 1,896 | 559 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
91,887 | 91,375 | 84,189 | 92,848 | 102,388 |
 | I. ShareHolder's equity |
|
|
91,887 | 91,375 | 84,189 | 92,848 | 102,388 |
 | 1. Owner's investment capital |
|
|
69,898 | 69,898 | 69,898 | 69,898 | 69,898 |
 | 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 |
|
|
8,957 | 8,957 | 9,870 | 10,431 | 11,271 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
13,032 | 12,521 | 4,421 | 12,520 | 21,219 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
9,844 | 2,855 | | | |
 | - Profit after tax undistributed this period |
|
|
3,188 | 9,666 | 4,421 | 12,520 | 21,219 |
 | 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 |
|
|
342,628 | 376,967 | 331,926 | 337,700 | 371,930 |
There is no report.
|
|