|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
141,094 | 149,483 | 99,961 | 110,968 | 113,468 |
 | I. Cash and cash equivalents |
|
|
39,348 | 31,149 | 12,093 | 19,155 | 11,934 |
 | 1. Cash |
|
|
39,348 | 21,149 | 6,593 | 10,370 | 6,934 |
 | 2. Cash equivalents |
|
|
| 10,000 | 5,500 | 8,785 | 5,000 |
 | II. Short-term financial investments |
|
|
30,800 | 35,400 | 22,927 | 20,020 | 335 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
30,800 | 35,400 | 22,927 | 20,020 | 335 |
 | III. Short-term receivables |
|
|
22,726 | 30,055 | 28,979 | 20,608 | 36,164 |
 | 1. Short-term receivables of customers |
|
|
21,696 | 28,588 | 28,148 | 19,812 | 16,434 |
 | 2. Prepayments to suppliers |
|
|
183 | 1,004 | 473 | 288 | 19,379 |
 | 3. Short-term intercompany receivables |
|
|
| | | 508 | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 351 |
 | 6. Other short-term receivables |
|
|
846 | 463 | 358 | | |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
44,341 | 47,909 | 34,201 | 45,157 | 52,315 |
 | 1. Inventories |
|
|
44,341 | 47,909 | 34,414 | 45,157 | 52,315 |
 | 2. Provision for decline in value of inventories |
|
|
| | -213 | | |
 | V. Other current assets |
|
|
3,880 | 4,969 | 1,761 | 6,028 | 12,720 |
 | 1. Short-term prepaid expenses |
|
|
98 | 31 | 155 | 48 | 275 |
 | 2. Deductible VAT |
|
|
3,758 | 4,938 | 1,606 | 5,980 | 11,535 |
 | 3. Taxes and the State Receivables |
|
|
24 | | | | 910 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,341 | 24,244 | 70,559 | 67,499 | 76,785 |
 | I. Long-term receivables |
|
|
876 | 398 | 388 | 388 | 368 |
 | 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 |
|
|
876 | 398 | 388 | 388 | 368 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
18,526 | 15,722 | 30,679 | 28,743 | 29,838 |
 | 1. Tangible fixed assets |
|
|
7,860 | 5,418 | 20,736 | 19,162 | 20,618 |
 | - Cost |
|
|
89,132 | 87,940 | 105,776 | 91,291 | 95,680 |
 | - Accumulated depreciation |
|
|
-81,272 | -82,521 | -85,040 | -72,129 | -75,061 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
10,666 | 10,304 | 9,942 | 9,581 | 9,219 |
 | - Cost |
|
|
17,777 | 17,777 | 17,777 | 17,777 | 17,777 |
 | - Accumulated depreciation |
|
|
-7,111 | -7,473 | -7,835 | -8,196 | -8,558 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
6,654 | 6,676 | 15,658 | 15,584 | 25,082 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
6,654 | 6,676 | 15,658 | 15,584 | 25,082 |
 | IV. Long-term financial investments |
|
|
700 | 700 | 687 | 623 | 544 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
700 | 700 | 700 | 700 | 700 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | -13 | -77 | -156 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,585 | 748 | 23,148 | 22,160 | 20,953 |
 | 1. Long-term prepaid expenses |
|
|
1,585 | 748 | 23,148 | 22,160 | 20,953 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
169,434 | 173,727 | 170,520 | 178,467 | 190,253 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
68,287 | 66,208 | 59,416 | 63,443 | 69,148 |
 | I. Current liabilities |
|
|
67,751 | 64,008 | 57,216 | 61,243 | 66,988 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | 1,289 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
28,491 | 13,597 | 20,091 | 22,654 | 22,335 |
 | 4. Advances from customers |
|
|
2,079 | 10,861 | 2,919 | 3,290 | 5,685 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,290 | 1,541 | 1,283 | 824 | 1,404 |
 | 6. Payables to employees |
|
|
28,745 | 31,662 | 25,075 | 27,484 | 29,951 |
 | 7. Short-term accrued expenses |
|
|
1,272 | 1,438 | 1,045 | 869 | 2,221 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
3,041 | 3,553 | 3,588 | 4,261 | 4,560 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,833 | 1,357 | 1,926 | 1,860 | 833 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
536 | 2,200 | 2,200 | 2,200 | 2,160 |
 | 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 |
|
|
536 | 2,200 | 2,200 | 2,200 | 2,160 |
 | 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 |
|
|
101,147 | 107,519 | 111,104 | 115,024 | 121,105 |
 | I. ShareHolder's equity |
|
|
101,147 | 107,519 | 111,104 | 115,024 | 121,105 |
 | 1. Owner's investment capital |
|
|
52,920 | 52,920 | 52,920 | 52,920 | 52,920 |
 | 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 |
|
|
41,451 | 42,258 | 45,427 | 48,970 | 52,853 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,776 | 12,341 | 12,757 | 13,133 | 15,333 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
6,776 | 12,341 | 12,757 | 13,133 | 15,333 |
 | 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 |
|
|
169,434 | 173,727 | 170,520 | 178,467 | 190,253 |
There is no report.
|
|