|
|
|
Q2 2022 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
78,444 | 55,473 | 52,945 | 35,895 | 52,204 |
 | I. Cash and cash equivalents |
|
|
3,130 | 1,536 | 3,790 | 4,332 | 16,474 |
 | 1. Cash |
|
|
3,130 | 1,536 | 3,790 | 4,332 | 16,474 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
3,000 | 3,000 | 3,000 | | 9,772 |
 | 1. Trading securities |
|
|
| | | | 9,772 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,000 | 3,000 | 3,000 | | |
 | III. Short-term receivables |
|
|
27,826 | 20,139 | 18,920 | 16,847 | 22,337 |
 | 1. Short-term receivables of customers |
|
|
26,845 | 20,004 | 18,945 | 22,546 | 11,177 |
 | 2. Prepayments to suppliers |
|
|
1,268 | 1,707 | 1,143 | 650 | 15,783 |
 | 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 |
|
|
3,568 | 3,680 | 4,205 | 459 | 1,428 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,854 | -5,251 | -5,373 | -6,808 | -6,051 |
 | IV. Inventories |
|
|
42,976 | 29,404 | 25,736 | 13,835 | 2,680 |
 | 1. Inventories |
|
|
43,657 | 30,086 | 26,418 | 13,835 | 2,680 |
 | 2. Provision for decline in value of inventories |
|
|
-681 | -681 | -681 | | |
 | V. Other current assets |
|
|
1,512 | 1,395 | 1,499 | 881 | 940 |
 | 1. Short-term prepaid expenses |
|
|
399 | 422 | 584 | 142 | 196 |
 | 2. Deductible VAT |
|
|
972 | 799 | 695 | 525 | 530 |
 | 3. Taxes and the State Receivables |
|
|
142 | 174 | 220 | 215 | 215 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
29,962 | 30,247 | 28,930 | 23,965 | 44,087 |
 | 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 |
|
|
12,758 | 12,808 | 11,693 | 3,947 | 3,630 |
 | 1. Tangible fixed assets |
|
|
12,758 | 12,808 | 11,693 | 3,947 | 480 |
 | - Cost |
|
|
53,994 | 54,707 | 56,050 | 32,004 | 14,963 |
 | - Accumulated depreciation |
|
|
-41,236 | -41,899 | -44,357 | -28,057 | -14,482 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | 3,150 |
 | - Cost |
|
|
| | | | 3,600 |
 | - Accumulated depreciation |
|
|
| | | | -450 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
2,910 | 2,910 | 2,910 | 2,910 | 2,910 |
 | - Accumulated depreciation |
|
|
-2,910 | -2,910 | -2,910 | -2,910 | -2,910 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
431 | 431 | 431 | 431 | 431 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
431 | 431 | 431 | 431 | 431 |
 | IV. Long-term financial investments |
|
|
15,027 | 14,832 | 14,832 | 19,124 | 39,732 |
 | 1. Investment in subsidiaries |
|
|
15,200 | | | 5,033 | |
 | 2. Investments in associated companies, joint ventures |
|
|
200 | 15,200 | 15,200 | 15,200 | 282 |
 | 3. Other investments in equity instruments |
|
|
-373 | | | | 39,450 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -368 | -368 | -1,109 | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,746 | 2,176 | 1,975 | 463 | 294 |
 | 1. Long-term prepaid expenses |
|
|
1,746 | 2,176 | 1,975 | 463 | 294 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
108,406 | 85,720 | 81,875 | 59,859 | 96,291 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
54,281 | 35,584 | 36,241 | 16,638 | 52,645 |
 | I. Current liabilities |
|
|
54,281 | 35,584 | 36,241 | 16,638 | 50,814 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
44,927 | 30,602 | 32,422 | 13,607 | 45,239 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,382 | 2,098 | 2,451 | 1,214 | 561 |
 | 4. Advances from customers |
|
|
1,637 | 1,592 | 638 | 28 | 3,348 |
 | 5. Taxes and other payables to the State Budget |
|
|
643 | 365 | 307 | 892 | 22 |
 | 6. Payables to employees |
|
|
956 | 515 | 18 | 318 | |
 | 7. Short-term accrued expenses |
|
|
57 | 37 | 61 | 218 | 51 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 837 |
 | 11. Other short-term payables |
|
|
515 | 361 | 331 | 347 | 743 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
163 | 14 | 14 | 14 | 14 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | 1,832 |
 | 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 |
|
|
| | | | 1,832 |
 | 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 |
|
|
54,125 | 50,136 | 45,634 | 43,222 | 43,645 |
 | I. ShareHolder's equity |
|
|
53,489 | 49,499 | 44,997 | 42,585 | 43,009 |
 | 1. Owner's investment capital |
|
|
47,246 | 47,246 | 47,246 | 47,246 | 47,246 |
 | 2. Share capital surplus |
|
|
-20 | -20 | -20 | -20 | -20 |
 | 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 |
|
|
79 | 79 | 79 | 79 | 79 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,184 | 2,195 | -2,308 | -4,720 | -4,296 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,218 | 1,761 | 2,195 | -2,308 | -7,902 |
 | - Profit after tax undistributed this period |
|
|
2,966 | 434 | -4,502 | -2,412 | 3,606 |
 | 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 |
|
|
636 | 636 | 636 | 636 | 636 |
 | 1. Funding resources |
|
|
-28 | -28 | -28 | -28 | -28 |
 | 2. Funding resources that form fixed assets |
|
|
665 | 665 | 665 | 665 | 665 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
108,406 | 85,720 | 81,875 | 59,859 | 96,291 |
There is no report.
|
|