|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
75,740 | 78,468 | 86,961 | 95,517 | 113,983 |
 | I. Cash and cash equivalents |
|
|
22,042 | 19,752 | 29,738 | 25,685 | 31,067 |
 | 1. Cash |
|
|
22,042 | 9,152 | 7,738 | 18,885 | 31,067 |
 | 2. Cash equivalents |
|
|
| 10,600 | 22,000 | 6,800 | |
 | II. Short-term financial investments |
|
|
7,600 | 7,600 | | 10,600 | 54,400 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
7,600 | 7,600 | | 10,600 | 54,400 |
 | III. Short-term receivables |
|
|
39,922 | 45,672 | 51,868 | 53,377 | 22,441 |
 | 1. Short-term receivables of customers |
|
|
39,262 | 40,270 | 42,317 | 46,797 | 17,999 |
 | 2. Prepayments to suppliers |
|
|
223 | 211 | 475 | 925 | 65 |
 | 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 |
|
|
1,121 | 5,806 | 9,691 | 6,651 | 4,974 |
 | 7. Provision for doubtful short-term receivables |
|
|
-684 | -615 | -615 | -996 | -598 |
 | IV. Inventories |
|
|
5,220 | 3,509 | 3,793 | 4,344 | 4,591 |
 | 1. Inventories |
|
|
5,220 | 3,509 | 3,793 | 4,344 | 4,591 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
956 | 1,934 | 1,562 | 1,511 | 1,485 |
 | 1. Short-term prepaid expenses |
|
|
82 | 90 | 94 | 121 | 141 |
 | 2. Deductible VAT |
|
|
| | 1,468 | | |
 | 3. Taxes and the State Receivables |
|
|
874 | 1,844 | | 1,389 | 1,344 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
38,267 | 33,937 | 29,545 | 26,231 | 23,131 |
 | I. Long-term receivables |
|
|
4,019 | 159 | 9 | 9 | 15 |
 | 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 |
|
|
4,019 | 159 | 9 | 9 | 15 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
32,252 | 31,960 | 28,399 | 25,104 | 21,952 |
 | 1. Tangible fixed assets |
|
|
20,818 | 20,525 | 16,965 | 13,669 | 10,517 |
 | - Cost |
|
|
57,695 | 59,976 | 60,009 | 59,359 | 59,359 |
 | - Accumulated depreciation |
|
|
-36,877 | -39,451 | -43,045 | -45,690 | -48,842 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
11,435 | 11,435 | 11,435 | 11,435 | 11,435 |
 | - Cost |
|
|
11,435 | 11,435 | 11,435 | 11,435 | 11,435 |
 | - 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 |
|
|
1,996 | 1,818 | 1,137 | 1,118 | 1,164 |
 | 1. Long-term prepaid expenses |
|
|
1,996 | 1,818 | 1,137 | 1,118 | 1,164 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
114,007 | 112,404 | 116,506 | 121,748 | 137,114 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
46,137 | 46,231 | 52,220 | 56,357 | 69,068 |
 | I. Current liabilities |
|
|
46,137 | 46,231 | 52,220 | 56,357 | 69,068 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,040 | 5,550 | 7,249 | 5,540 | 5,109 |
 | 4. Advances from customers |
|
|
3,050 | 1,803 | 3,015 | 4,892 | 4,475 |
 | 5. Taxes and other payables to the State Budget |
|
|
12,508 | 12,278 | 12,075 | 11,980 | 14,396 |
 | 6. Payables to employees |
|
|
10,617 | 12,341 | 11,203 | 8,512 | 20,481 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
106 | 195 | 163 | 3,392 | 2,174 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
11,816 | 14,063 | 18,515 | 22,041 | 22,433 |
 | 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 |
|
|
67,870 | 66,174 | 64,287 | 65,391 | 68,046 |
 | I. ShareHolder's equity |
|
|
63,666 | 63,998 | 64,287 | 65,391 | 68,046 |
 | 1. Owner's investment capital |
|
|
45,420 | 45,420 | 45,420 | 45,420 | 45,420 |
 | 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 |
|
|
4,063 | 4,063 | 4,063 | 4,520 | 5,447 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
14,183 | 14,515 | 14,804 | 15,452 | 17,180 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
14,183 | 14,515 | 14,804 | 15,452 | 17,180 |
 | 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 |
|
|
4,204 | 2,176 | | | |
 | 1. Funding resources |
|
|
4,204 | 2,176 | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
114,007 | 112,404 | 116,506 | 121,748 | 137,114 |
There is no report.
|
|