|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
37,624 | 67,147 | 65,178 | 65,500 | 67,383 |
 | I. Cash and cash equivalents |
|
|
5,656 | 11,322 | 15,361 | 10,422 | 11,244 |
 | 1. Cash |
|
|
4,648 | 9,275 | 7,219 | 10,422 | 11,244 |
 | 2. Cash equivalents |
|
|
1,008 | 2,047 | 8,142 | | |
 | II. Short-term financial investments |
|
|
24,380 | 43,956 | 38,315 | 43,762 | 47,300 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
24,380 | 43,956 | 38,315 | 43,762 | 47,300 |
 | III. Short-term receivables |
|
|
3,860 | 5,248 | 6,934 | 6,595 | 5,633 |
 | 1. Short-term receivables of customers |
|
|
1,748 | 3,445 | 4,921 | 4,639 | 4,251 |
 | 2. Prepayments to suppliers |
|
|
816 | 400 | 625 | 271 | 404 |
 | 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 |
|
|
1,296 | 1,404 | 1,389 | 1,685 | 979 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
3,536 | 5,321 | 3,569 | 4,232 | 2,597 |
 | 1. Inventories |
|
|
3,536 | 5,321 | 3,569 | 4,232 | 2,597 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
192 | 1,300 | 1,000 | 489 | 609 |
 | 1. Short-term prepaid expenses |
|
|
168 | 311 | 982 | 489 | 609 |
 | 2. Deductible VAT |
|
|
24 | | | | |
 | 3. Taxes and the State Receivables |
|
|
| 989 | 17 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
50,046 | 40,249 | 38,000 | 34,711 | 29,152 |
 | I. Long-term receivables |
|
|
3,856 | 3,978 | 4,093 | 4,138 | 1,030 |
 | 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 |
|
|
3,856 | 3,978 | 4,093 | 4,138 | 1,030 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
27,055 | 29,166 | 27,434 | 24,287 | 21,441 |
 | 1. Tangible fixed assets |
|
|
23,628 | 25,741 | 24,012 | 20,869 | 18,025 |
 | - Cost |
|
|
100,260 | 105,893 | 104,358 | 104,438 | 104,609 |
 | - Accumulated depreciation |
|
|
-76,632 | -80,152 | -80,345 | -83,570 | -86,584 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,428 | 3,425 | 3,422 | 3,419 | 3,416 |
 | - Cost |
|
|
3,742 | 3,742 | 3,742 | 3,742 | 3,742 |
 | - Accumulated depreciation |
|
|
-314 | -317 | -320 | -323 | -326 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,967 | 143 | 143 | 143 | 152 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,967 | 143 | 143 | 143 | 152 |
 | IV. Long-term financial investments |
|
|
11,240 | 3,174 | 3,021 | 2,827 | 2,718 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,695 | 1,695 | 1,695 | 1,695 | 1,695 |
 | 3. Other investments in equity instruments |
|
|
1,901 | 1,901 | 1,901 | 1,901 | 1,901 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-356 | -422 | -576 | -769 | -878 |
 | 5. Investments holding until maturity |
|
|
8,000 | | | | |
 | V. Total other long-term assets |
|
|
4,927 | 3,788 | 3,309 | 3,314 | 3,811 |
 | 1. Long-term prepaid expenses |
|
|
4,927 | 3,788 | 3,309 | 3,314 | 3,811 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
87,669 | 107,396 | 103,178 | 100,211 | 96,535 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
12,880 | 29,114 | 24,473 | 25,554 | 22,432 |
 | I. Current liabilities |
|
|
10,549 | 28,441 | 23,800 | 24,841 | 21,679 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,493 | | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,506 | 6,588 | 6,268 | 7,111 | 971 |
 | 4. Advances from customers |
|
|
2,622 | 3,305 | 4,528 | 3,563 | 3,757 |
 | 5. Taxes and other payables to the State Budget |
|
|
3 | 1,373 | 1,107 | 1,511 | 2,922 |
 | 6. Payables to employees |
|
|
849 | 6,776 | 2,190 | 204 | 1,722 |
 | 7. Short-term accrued expenses |
|
|
149 | 404 | 411 | 350 | 465 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
169 | 150 | 150 | 165 | 165 |
 | 11. Other short-term payables |
|
|
920 | 4,030 | 98 | 4,509 | 4,444 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
836 | 5,816 | 9,047 | 7,428 | 7,233 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,331 | 673 | 673 | 713 | 753 |
 | 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 |
|
|
592 | 673 | 673 | 713 | 753 |
 | 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 |
|
|
1,739 | | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
74,789 | 78,283 | 78,705 | 74,657 | 74,104 |
 | I. ShareHolder's equity |
|
|
74,789 | 78,283 | 78,705 | 74,657 | 74,104 |
 | 1. Owner's investment capital |
|
|
74,597 | 74,597 | 74,597 | 74,597 | 74,597 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
5,903 | 5,903 | 5,903 | | |
 | 5. Treasury shares |
|
|
-2,506 | -2,506 | -2,506 | -2,506 | -2,506 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-3,204 | 289 | 712 | 2,566 | 2,013 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
672 | -3,862 | 289 | 2,974 | 2,566 |
 | - Profit after tax undistributed this period |
|
|
-3,876 | 4,151 | 423 | -408 | -553 |
 | 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 |
|
|
87,669 | 107,396 | 103,178 | 100,211 | 96,535 |
There is no report.
|
|