|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
381,620 | 361,354 | 557,697 | 686,908 | |
 | I. Cash and cash equivalents |
|
|
3,859 | 7,963 | 4,682 | 7,092 | |
 | 1. Cash |
|
|
3,859 | 7,963 | 4,682 | 7,092 | |
 | 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 |
|
|
200,985 | 192,700 | 355,771 | 400,722 | |
 | 1. Short-term receivables of customers |
|
|
191,519 | 187,090 | 328,653 | 372,803 | |
 | 2. Prepayments to suppliers |
|
|
6,930 | 8,183 | 29,137 | 29,091 | |
 | 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 |
|
|
9,659 | 5,118 | 5,765 | 6,769 | |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,123 | -7,692 | -7,784 | -7,940 | |
 | IV. Inventories |
|
|
174,240 | 158,824 | 193,515 | 268,018 | |
 | 1. Inventories |
|
|
174,240 | 158,824 | 193,515 | 268,018 | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,535 | 1,866 | 3,730 | 11,076 | |
 | 1. Short-term prepaid expenses |
|
|
1,666 | 997 | 657 | 1,273 | |
 | 2. Deductible VAT |
|
|
869 | 869 | 3,073 | 9,803 | |
 | 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 |
|
|
413,089 | 455,804 | 535,396 | 683,551 | |
 | I. Long-term receivables |
|
|
4,377 | 4,567 | 4,890 | 5,058 | |
 | 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 |
|
|
4,377 | 4,567 | 4,890 | 5,058 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
341,014 | 384,376 | 401,864 | 643,371 | |
 | 1. Tangible fixed assets |
|
|
294,769 | 342,385 | 359,386 | 606,557 | |
 | - Cost |
|
|
643,444 | 719,943 | 770,210 | 1,057,028 | |
 | - Accumulated depreciation |
|
|
-348,674 | -377,559 | -410,824 | -450,471 | |
 | 2. Fixed assets of financial leasing |
|
|
46,146 | 41,903 | 42,401 | 36,748 | |
 | - Cost |
|
|
51,843 | 51,843 | 51,129 | 41,140 | |
 | - Accumulated depreciation |
|
|
-5,698 | -9,940 | -8,728 | -4,392 | |
 | 3. Intangible fixed assets |
|
|
99 | 88 | 77 | 66 | |
 | - Cost |
|
|
272 | 272 | 272 | 272 | |
 | - Accumulated depreciation |
|
|
-173 | -184 | -195 | -206 | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
48,902 | 47,500 | 117,553 | 24,362 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
48,902 | 47,500 | 117,553 | 24,362 | |
 | IV. Long-term financial investments |
|
|
4,193 | 4,329 | 4,476 | 4,826 | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
4,262 | 4,262 | 4,262 | 4,262 | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,069 | -934 | -786 | -437 | |
 | 5. Investments holding until maturity |
|
|
1,000 | 1,000 | 1,000 | 1,000 | |
 | V. Total other long-term assets |
|
|
14,604 | 15,032 | 6,614 | 5,934 | |
 | 1. Long-term prepaid expenses |
|
|
14,604 | 15,032 | 6,614 | 5,934 | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
794,709 | 817,159 | 1,093,093 | 1,370,459 | |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
687,206 | 702,147 | 968,954 | 1,232,845 | |
 | I. Current liabilities |
|
|
572,216 | 547,053 | 724,902 | 808,971 | |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
281,890 | 281,092 | 277,884 | 292,595 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
218,470 | 181,798 | 308,815 | 369,127 | |
 | 4. Advances from customers |
|
|
11,932 | 31,235 | 77,141 | 78,027 | |
 | 5. Taxes and other payables to the State Budget |
|
|
15,217 | 12,427 | 12,856 | 12,758 | |
 | 6. Payables to employees |
|
|
19,835 | 18,414 | 16,625 | 19,639 | |
 | 7. Short-term accrued expenses |
|
|
3 | 2,843 | 8,710 | 13,664 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 30 | 23 | |
 | 11. Other short-term payables |
|
|
24,869 | 19,244 | 22,841 | 23,139 | |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
114,990 | 155,094 | 244,052 | 423,874 | |
 | 1. Long-term payables to sellers |
|
|
37,530 | 61,967 | 55,000 | 141,000 | |
 | 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 |
|
|
77,461 | 93,127 | 189,052 | 282,874 | |
 | 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 |
|
|
107,503 | 115,011 | 124,139 | 137,614 | |
 | I. ShareHolder's equity |
|
|
107,503 | 115,011 | 124,139 | 137,614 | |
 | 1. Owner's investment capital |
|
|
118,000 | 118,000 | 118,000 | 118,000 | |
 | 2. Share capital surplus |
|
|
9,086 | 9,086 | 9,086 | 9,086 | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
261 | 261 | 261 | 261 | |
 | 5. Treasury shares |
|
|
-258 | -258 | -258 | -258 | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
8,492 | 8,492 | 8,492 | 8,492 | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-28,079 | -20,570 | -11,442 | 2,033 | |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-30,145 | -28,079 | -19,815 | -12,419 | |
 | - Profit after tax undistributed this period |
|
|
2,066 | 7,508 | 8,372 | 14,452 | |
 | 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 |
|
|
794,709 | 817,159 | 1,093,093 | 1,370,459 | |
There is no report.
|
|