|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
52,105 | 396,976 | 397,265 | 424,402 | 385,782 |
 | I. Cash and cash equivalents |
|
|
23,636 | 19,652 | 46,684 | 49,582 | 1,592 |
 | 1. Cash |
|
|
23,636 | 13,652 | 16,074 | 14,182 | 1,592 |
 | 2. Cash equivalents |
|
|
| 6,000 | 30,611 | 35,400 | |
 | II. Short-term financial investments |
|
|
200 | 19,785 | 20,500 | 23,548 | 5,711 |
 | 1. Trading securities |
|
|
| 9,585 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
200 | 10,200 | 20,500 | 23,548 | 5,711 |
 | III. Short-term receivables |
|
|
20,219 | 343,950 | 320,252 | 342,434 | 375,028 |
 | 1. Short-term receivables of customers |
|
|
21,071 | 341,970 | 316,730 | 329,526 | 348,888 |
 | 2. Prepayments to suppliers |
|
|
1,914 | 4,454 | 5,597 | 7,805 | 21,912 |
 | 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 |
|
|
325 | 459 | 421 | 7,718 | 6,825 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,091 | -2,933 | -2,497 | -2,614 | -2,596 |
 | IV. Inventories |
|
|
7,881 | 13,302 | 9,442 | 8,211 | 3,164 |
 | 1. Inventories |
|
|
7,881 | 13,302 | 9,442 | 8,211 | 3,164 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
170 | 287 | 386 | 626 | 288 |
 | 1. Short-term prepaid expenses |
|
|
170 | 152 | 251 | 491 | 152 |
 | 2. Deductible VAT |
|
|
| 135 | 135 | 135 | 135 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,949 | 32,107 | 30,439 | 49,961 | 39,652 |
 | 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 |
|
|
27,868 | 29,637 | 27,968 | 25,364 | 19,809 |
 | 1. Tangible fixed assets |
|
|
26,967 | 28,737 | 27,068 | 24,463 | 18,909 |
 | - Cost |
|
|
53,063 | 55,859 | 56,867 | 56,938 | 46,012 |
 | - Accumulated depreciation |
|
|
-26,095 | -27,122 | -29,800 | -32,475 | -27,103 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
901 | 901 | 901 | 901 | 901 |
 | - Cost |
|
|
901 | 901 | 901 | 901 | 901 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | 21,012 | 16,400 |
 | - Cost |
|
|
| | | 21,012 | 16,400 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 955 | | | 435 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 955 | | | 435 |
 | IV. Long-term financial investments |
|
|
1,046 | 1,084 | 1,121 | 1,774 | 1,543 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
5,479 | 5,479 | 5,479 | 5,479 | 5,479 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-4,433 | -4,395 | -4,358 | -3,705 | -3,936 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
35 | 431 | 1,349 | 1,810 | 1,464 |
 | 1. Long-term prepaid expenses |
|
|
35 | 431 | 1,349 | 1,810 | 1,464 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
81,055 | 429,083 | 427,704 | 474,363 | 425,435 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
16,432 | 357,240 | 349,814 | 398,519 | 340,921 |
 | I. Current liabilities |
|
|
15,932 | 357,240 | 349,814 | 398,519 | 340,855 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
30 | 233,799 | 326,777 | 375,010 | 310,604 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,237 | 114,645 | 11,469 | 9,317 | 15,794 |
 | 4. Advances from customers |
|
|
1,203 | 1,119 | 117 | 303 | 1,277 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,324 | 2,832 | 5,036 | 5,306 | 7,105 |
 | 6. Payables to employees |
|
|
2,285 | 972 | 1,029 | 815 | 468 |
 | 7. Short-term accrued expenses |
|
|
| 398 | 1,702 | 2,630 | 921 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
326 | 280 | 259 | 177 | 322 |
 | 11. Other short-term payables |
|
|
8,876 | 2,734 | 3,035 | 4,565 | 4,084 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
651 | 460 | 390 | 397 | 301 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
500 | | | | 65 |
 | 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 |
|
|
500 | | | | |
 | 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 |
|
|
| | | | 65 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
64,623 | 71,843 | 77,889 | 75,843 | 84,514 |
 | I. ShareHolder's equity |
|
|
64,623 | 71,843 | 77,889 | 75,843 | 84,514 |
 | 1. Owner's investment capital |
|
|
40,391 | 40,391 | 40,391 | 40,391 | 40,391 |
 | 2. Share capital surplus |
|
|
-54 | -54 | -54 | -54 | -54 |
 | 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 |
|
|
17,029 | 17,029 | 17,029 | 17,029 | 17,029 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
7,256 | 14,477 | 20,523 | 18,477 | 27,148 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,719 | 6,956 | 13,725 | 19,843 | 18,177 |
 | - Profit after tax undistributed this period |
|
|
3,537 | 7,521 | 6,798 | -1,366 | 8,970 |
 | 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 |
|
|
81,055 | 429,083 | 427,704 | 474,363 | 425,435 |
There is no report.
|
|