|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
21,357 | 22,739 | 15,753 | 32,143 | 72,777 |
 | I. Cash and cash equivalents |
|
|
433 | 2,672 | 1,538 | 2,675 | 5,324 |
 | 1. Cash |
|
|
433 | 2,672 | 1,538 | 2,675 | 5,324 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | 3,316 | 24,109 | 52,294 |
 | 1. Trading securities |
|
|
| | 3,319 | 27,309 | 23,378 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | -3 | -3,200 | -1,128 |
 | 3. Investments holding until maturity |
|
|
| | | | 30,044 |
 | III. Short-term receivables |
|
|
11,504 | 13,721 | 10,059 | 4,759 | 14,792 |
 | 1. Short-term receivables of customers |
|
|
16,943 | 19,033 | 17,219 | 16,813 | 17,355 |
 | 2. Prepayments to suppliers |
|
|
12,135 | 12,632 | 11,067 | 5,995 | 5,543 |
 | 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 |
|
|
5,183 | 5,574 | 5,393 | 5,555 | 15,496 |
 | 7. Provision for doubtful short-term receivables |
|
|
-22,756 | -23,517 | -23,620 | -23,604 | -23,603 |
 | IV. Inventories |
|
|
399 | 245 | 242 | 578 | 292 |
 | 1. Inventories |
|
|
399 | 245 | 242 | 578 | 292 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
9,021 | 6,100 | 599 | 21 | 74 |
 | 1. Short-term prepaid expenses |
|
|
2 | 2 | 40 | 14 | 67 |
 | 2. Deductible VAT |
|
|
5,182 | 2,342 | 291 | | |
 | 3. Taxes and the State Receivables |
|
|
3,837 | 3,757 | 268 | 7 | 7 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
95,970 | 90,597 | 92,592 | 91,069 | 80,048 |
 | 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 |
|
|
54,135 | 45,465 | 45,662 | 43,354 | 33,687 |
 | 1. Tangible fixed assets |
|
|
52,713 | 44,089 | 44,342 | 41,610 | 31,998 |
 | - Cost |
|
|
75,962 | 75,470 | 84,501 | 92,011 | 93,098 |
 | - Accumulated depreciation |
|
|
-23,250 | -31,381 | -40,159 | -50,401 | -61,099 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,423 | 1,376 | 1,321 | 1,744 | 1,689 |
 | - Cost |
|
|
1,926 | 1,926 | 1,926 | 2,343 | 2,343 |
 | - Accumulated depreciation |
|
|
-503 | -550 | -605 | -599 | -654 |
 | III. Real Estate Investments |
|
|
29,528 | 26,833 | 24,010 | 20,309 | 32,226 |
 | - Cost |
|
|
57,418 | 59,261 | 61,259 | 62,450 | 79,862 |
 | - Accumulated depreciation |
|
|
-27,890 | -32,428 | -37,250 | -42,141 | -47,636 |
 | IV. Long-term assets in progress |
|
|
4,314 | 10,824 | 16,101 | 20,707 | 6,423 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,314 | 10,824 | 16,101 | 20,707 | 6,423 |
 | IV. Long-term financial investments |
|
|
6,024 | 6,025 | 6,023 | 5,934 | 5,643 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
6,524 | 6,524 | 6,524 | 6,524 | 6,524 |
 | 3. Other investments in equity instruments |
|
|
2,189 | 2,189 | 2,189 | 2,189 | 2,189 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,690 | -2,689 | -2,691 | -2,780 | -3,071 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,968 | 1,450 | 796 | 765 | 2,069 |
 | 1. Long-term prepaid expenses |
|
|
1,968 | 1,255 | 796 | 747 | 1,993 |
 | 2. Deferred income tax assets |
|
|
| 195 | | 18 | 76 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
117,327 | 113,336 | 108,345 | 123,212 | 152,825 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
63,373 | 38,132 | 16,532 | 16,568 | 17,485 |
 | I. Current liabilities |
|
|
36,373 | 18,132 | 16,532 | 10,374 | 11,291 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
23,005 | 2,834 | 2,824 | 1,650 | 1,650 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
863 | 582 | 757 | 724 | 657 |
 | 4. Advances from customers |
|
|
604 | 242 | 241 | 239 | 471 |
 | 5. Taxes and other payables to the State Budget |
|
|
207 | 198 | 372 | 1,601 | 1,811 |
 | 6. Payables to employees |
|
|
270 | 222 | 277 | 264 | 264 |
 | 7. Short-term accrued expenses |
|
|
| 1,306 | 358 | 381 | 448 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
160 | 92 | 91 | | 4 |
 | 11. Other short-term payables |
|
|
11,522 | 12,914 | 11,572 | 5,473 | 5,946 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
-257 | -257 | 42 | 42 | 42 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
27,000 | 20,000 | | 6,193 | 6,193 |
 | 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 |
|
|
| | | 6,193 | 6,193 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
27,000 | 20,000 | | | |
 | 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 |
|
|
53,954 | 75,204 | 91,813 | 106,644 | 135,340 |
 | I. ShareHolder's equity |
|
|
53,954 | 75,204 | 91,813 | 106,644 | 135,340 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 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 |
|
|
5,308 | 5,308 | 5,308 | 5,308 | 5,308 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-6,319 | 14,931 | 31,540 | 46,371 | 75,066 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-9,867 | -6,319 | 14,632 | 31,540 | 46,371 |
 | - Profit after tax undistributed this period |
|
|
3,547 | 21,250 | 16,908 | 14,831 | 28,695 |
 | 12. Investment capital resource for basic construction |
|
|
4,965 | 4,965 | 4,965 | 4,965 | 4,965 |
 | 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 |
|
|
117,327 | 113,336 | 108,345 | 123,212 | 152,825 |
There is no report.
|
|