|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
125,030 | 127,753 | 120,195 | 119,075 | 122,242 |
 | I. Cash and cash equivalents |
|
|
2,499 | 8,204 | 16,215 | 2,946 | 9,629 |
 | 1. Cash |
|
|
2,499 | 8,204 | 4,715 | 2,946 | 6,629 |
 | 2. Cash equivalents |
|
|
| | 11,500 | | 3,000 |
 | II. Short-term financial investments |
|
|
49,000 | 108,500 | 99,000 | 85,500 | 94,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
49,000 | 108,500 | 99,000 | 85,500 | 94,000 |
 | III. Short-term receivables |
|
|
25,188 | 3,494 | 399 | 21,425 | 13,718 |
 | 1. Short-term receivables of customers |
|
|
27,944 | 6,448 | 4,348 | 25,111 | 16,958 |
 | 2. Prepayments to suppliers |
|
|
105 | 34 | 40 | 51 | 485 |
 | 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 |
|
|
123 | 296 | 237 | 239 | 251 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,985 | -3,284 | -4,226 | -3,976 | -3,976 |
 | IV. Inventories |
|
|
48,223 | 7,373 | 4,465 | 9,104 | 4,648 |
 | 1. Inventories |
|
|
48,968 | 8,317 | 4,465 | 9,104 | 4,648 |
 | 2. Provision for decline in value of inventories |
|
|
-745 | -944 | | | |
 | V. Other current assets |
|
|
120 | 182 | 116 | 99 | 247 |
 | 1. Short-term prepaid expenses |
|
|
120 | 182 | 116 | 99 | 157 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | 90 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,372 | 1,712 | 1,223 | 938 | 1,011 |
 | I. Long-term receivables |
|
|
| | | | 102 |
 | 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 |
|
|
| | | | 102 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,256 | 980 | 539 | 254 | 225 |
 | 1. Tangible fixed assets |
|
|
1,256 | 980 | 539 | 254 | 225 |
 | - Cost |
|
|
26,911 | 27,186 | 27,186 | 27,186 | 10,594 |
 | - Accumulated depreciation |
|
|
-25,655 | -26,206 | -26,647 | -26,932 | -10,369 |
 | 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 |
|
|
116 | 732 | 684 | 684 | 684 |
 | 1. Long-term prepaid expenses |
|
|
116 | 1 | | | |
 | 2. Deferred income tax assets |
|
|
| 731 | 684 | 684 | 684 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
126,403 | 129,465 | 121,418 | 120,013 | 123,253 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,103 | 15,411 | 14,987 | 14,755 | 15,605 |
 | I. Current liabilities |
|
|
11,103 | 15,411 | 14,987 | 14,755 | 15,494 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,131 | 595 | 2,946 | 4,278 | 3,698 |
 | 4. Advances from customers |
|
|
535 | 685 | 1,371 | 546 | 1,248 |
 | 5. Taxes and other payables to the State Budget |
|
|
454 | 482 | 725 | 793 | 1,836 |
 | 6. Payables to employees |
|
|
2,569 | 2,896 | 2,287 | 1,611 | 1,639 |
 | 7. Short-term accrued expenses |
|
|
3,538 | 3,529 | 3,545 | 3,547 | 3,520 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
255 | 225 | 108 | | |
 | 11. Other short-term payables |
|
|
1,361 | 6,241 | 1,753 | 1,753 | 1,845 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
259 | 759 | 2,251 | 2,227 | 1,709 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | 111 |
 | 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 |
|
|
| | | | 111 |
 | 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 |
|
|
115,300 | 114,054 | 106,430 | 105,258 | 107,648 |
 | I. ShareHolder's equity |
|
|
115,300 | 114,054 | 106,430 | 105,258 | 107,648 |
 | 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
 | 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 |
|
|
568 | 568 | 568 | 568 | 568 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
14,732 | 13,486 | 5,862 | 4,690 | 7,080 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3 | 165 | 1,145 | 750 | 689 |
 | - Profit after tax undistributed this period |
|
|
14,728 | 13,321 | 4,717 | 3,939 | 6,391 |
 | 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 |
|
|
126,403 | 129,465 | 121,418 | 120,013 | 123,253 |
There is no report.
|
|