|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
721,816 | 866,180 | 874,180 | 894,893 | 908,102 |
 | I. Cash and cash equivalents |
|
|
18,272 | 25,018 | 43,651 | 84,909 | 78,607 |
 | 1. Cash |
|
|
13,422 | 25,018 | 43,651 | 29,909 | 18,607 |
 | 2. Cash equivalents |
|
|
4,850 | | | 55,000 | 60,000 |
 | II. Short-term financial investments |
|
|
38,104 | 44,892 | 44,555 | 41,822 | 51,209 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
38,104 | 44,892 | 44,555 | 41,822 | 51,209 |
 | III. Short-term receivables |
|
|
530,294 | 692,847 | 708,041 | 653,419 | 652,816 |
 | 1. Short-term receivables of customers |
|
|
185,855 | 164,825 | 93,372 | 132,950 | 177,295 |
 | 2. Prepayments to suppliers |
|
|
7,740 | 2,524 | 4,756 | 7,829 | 16,863 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 5,000 | | |
 | 6. Other short-term receivables |
|
|
350,405 | 537,467 | 619,550 | 533,260 | 484,871 |
 | 7. Provision for doubtful short-term receivables |
|
|
-13,707 | -11,970 | -14,637 | -20,620 | -26,213 |
 | IV. Inventories |
|
|
121,818 | 102,258 | 75,856 | 106,718 | 112,476 |
 | 1. Inventories |
|
|
125,532 | 105,238 | 77,304 | 110,443 | 122,209 |
 | 2. Provision for decline in value of inventories |
|
|
-3,713 | -2,980 | -1,448 | -3,725 | -9,734 |
 | V. Other current assets |
|
|
13,327 | 1,165 | 2,076 | 8,025 | 12,994 |
 | 1. Short-term prepaid expenses |
|
|
497 | 412 | 1,171 | 869 | 1,469 |
 | 2. Deductible VAT |
|
|
1,881 | 747 | 905 | 7,157 | 11,524 |
 | 3. Taxes and the State Receivables |
|
|
10,950 | 6 | | | 1 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
58,988 | 57,440 | 66,001 | 133,986 | 211,801 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
54,065 | 51,764 | 48,785 | 44,296 | 57,350 |
 | 1. Tangible fixed assets |
|
|
47,021 | 43,700 | 41,486 | 39,457 | 52,695 |
 | - Cost |
|
|
76,732 | 77,024 | 73,737 | 77,368 | 94,760 |
 | - Accumulated depreciation |
|
|
-29,711 | -33,324 | -32,251 | -37,912 | -42,065 |
 | 2. Fixed assets of financial leasing |
|
|
2,267 | 1,955 | 1,670 | | |
 | - Cost |
|
|
3,566 | 3,566 | 3,566 | | |
 | - Accumulated depreciation |
|
|
-1,299 | -1,611 | -1,897 | | |
 | 3. Intangible fixed assets |
|
|
4,777 | 6,109 | 5,629 | 4,839 | 4,655 |
 | - Cost |
|
|
7,680 | 9,428 | 9,428 | 6,515 | 6,515 |
 | - Accumulated depreciation |
|
|
-2,903 | -3,319 | -3,799 | -1,676 | -1,860 |
 | III. Real Estate Investments |
|
|
| | | | 151,019 |
 | - Cost |
|
|
| | | | 153,706 |
 | - Accumulated depreciation |
|
|
| | | | -2,688 |
 | IV. Long-term assets in progress |
|
|
2,737 | 3,699 | 15,865 | 88,747 | 630 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,737 | 3,699 | 15,865 | 88,747 | 630 |
 | 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 |
|
|
2,185 | 1,977 | 1,351 | 943 | 2,803 |
 | 1. Long-term prepaid expenses |
|
|
2,185 | 1,977 | 1,351 | 943 | 2,803 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
780,803 | 923,621 | 940,182 | 1,028,879 | 1,119,904 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
759,057 | 891,218 | 901,205 | 849,202 | 929,307 |
 | I. Current liabilities |
|
|
758,275 | 890,902 | 873,560 | 849,202 | 895,544 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
219,541 | 191,043 | 175,111 | 127,369 | 213,621 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
187,762 | 166,291 | 110,218 | 223,095 | 254,569 |
 | 4. Advances from customers |
|
|
19,582 | 382 | 5,872 | 5,602 | 2,957 |
 | 5. Taxes and other payables to the State Budget |
|
|
929 | 19,658 | 16,350 | 6,086 | 4,854 |
 | 6. Payables to employees |
|
|
2,587 | 1,566 | 2,079 | 4,207 | 4,902 |
 | 7. Short-term accrued expenses |
|
|
1,190 | 1,046 | 1,238 | 986 | 3,516 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
326,679 | 510,915 | 562,693 | 481,858 | 411,124 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
7 | | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
782 | 316 | 27,645 | | 33,763 |
 | 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 |
|
|
| | | | 2,563 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
782 | 316 | 27,645 | | 31,200 |
 | 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 |
|
|
21,747 | 32,403 | 38,977 | 179,677 | 190,597 |
 | I. ShareHolder's equity |
|
|
21,747 | 32,403 | 38,977 | 179,677 | 190,597 |
 | 1. Owner's investment capital |
|
|
30,800 | 30,800 | 30,800 | 95,480 | 95,480 |
 | 2. Share capital surplus |
|
|
| | | 64,157 | 64,157 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-9,053 | 1,603 | 8,177 | 20,039 | 30,959 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-19,718 | -30,393 | 1,603 | 10,425 | 18,130 |
 | - Profit after tax undistributed this period |
|
|
10,665 | 31,996 | 6,574 | 9,614 | 12,830 |
 | 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 |
|
|
780,803 | 923,621 | 940,182 | 1,028,879 | 1,119,904 |
There is no report.
|
|