|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
97,346 | 86,603 | 86,702 | 84,349 | 77,031 |
 | I. Cash and cash equivalents |
|
|
7,890 | 10,003 | 5,935 | 7,226 | 5,199 |
 | 1. Cash |
|
|
2,890 | 5,003 | 5,935 | 1,226 | 1,699 |
 | 2. Cash equivalents |
|
|
5,000 | 5,000 | | 6,000 | 3,500 |
 | II. Short-term financial investments |
|
|
14,000 | 12,000 | 16,500 | 10,500 | 12,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
14,000 | 12,000 | 16,500 | 10,500 | 12,500 |
 | III. Short-term receivables |
|
|
42,029 | 34,790 | 35,504 | 39,820 | 33,941 |
 | 1. Short-term receivables of customers |
|
|
47,380 | 38,511 | 38,399 | 41,824 | 36,284 |
 | 2. Prepayments to suppliers |
|
|
| 59 | | 50 | |
 | 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 |
|
|
| | | | 106 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,351 | -3,781 | -2,894 | -2,054 | -2,449 |
 | IV. Inventories |
|
|
33,393 | 29,810 | 28,506 | 26,502 | 25,391 |
 | 1. Inventories |
|
|
33,393 | 29,810 | 28,506 | 26,502 | 25,391 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
34 | | 257 | 301 | |
 | 1. Short-term prepaid expenses |
|
|
| | 169 | | |
 | 2. Deductible VAT |
|
|
| | 40 | 301 | |
 | 3. Taxes and the State Receivables |
|
|
34 | | 47 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,228 | 4,566 | 6,008 | 10,921 | 13,334 |
 | 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 |
|
|
5,228 | 4,566 | 6,008 | 10,921 | 13,334 |
 | 1. Tangible fixed assets |
|
|
5,228 | 4,566 | 6,008 | 10,921 | 13,334 |
 | - Cost |
|
|
66,111 | 66,383 | 68,917 | 75,284 | 79,735 |
 | - Accumulated depreciation |
|
|
-60,883 | -61,817 | -62,909 | -64,363 | -66,400 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 1. Long-term prepaid expenses |
|
|
| | | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
102,574 | 91,169 | 92,710 | 95,270 | 90,365 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
24,377 | 15,025 | 17,718 | 20,339 | 15,280 |
 | I. Current liabilities |
|
|
24,377 | 15,025 | 17,718 | 20,339 | 15,280 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,457 | 10,204 | 13,397 | 16,406 | 10,236 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
262 | 252 | | 142 | 401 |
 | 6. Payables to employees |
|
|
7,685 | 3,875 | 3,775 | 3,304 | 4,034 |
 | 7. Short-term accrued expenses |
|
|
390 | 254 | 276 | 341 | 433 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
132 | 18 | 23 | 82 | 58 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
451 | 421 | 247 | 64 | 116 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
78,197 | 76,145 | 74,991 | 74,931 | 75,086 |
 | I. ShareHolder's equity |
|
|
78,197 | 76,145 | 74,991 | 74,931 | 75,086 |
 | 1. Owner's investment capital |
|
|
20,479 | 20,479 | 20,479 | 20,479 | 20,479 |
 | 2. Share capital surplus |
|
|
2 | 2 | 2 | 2 | 2 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
35,494 | 35,765 | 38,299 | 44,666 | 49,117 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
16,885 | 18,113 | 15,579 | 9,212 | 4,761 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
5,338 | 1,785 | 632 | 571 | 726 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,051 | 986 | 107 | 22 | |
 | - Profit after tax undistributed this period |
|
|
2,286 | 799 | 525 | 549 | 726 |
 | 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 |
|
|
102,574 | 91,169 | 92,710 | 95,270 | 90,365 |
There is no report.
|
|