|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
108,563 | 111,204 | 115,531 | 115,582 | 122,846 |
 | I. Cash and cash equivalents |
|
|
7,417 | 3,434 | 3,205 | 3,288 | 6,452 |
 | 1. Cash |
|
|
7,417 | 3,434 | 3,205 | 3,288 | 6,452 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
99,006 | 107,573 | 111,636 | 111,510 | 114,947 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
99,006 | 107,573 | 111,636 | 111,510 | 114,947 |
 | III. Short-term receivables |
|
|
2,140 | 197 | 690 | 785 | 1,446 |
 | 1. Short-term receivables of customers |
|
|
5 | | 23 | 8 | 6 |
 | 2. Prepayments to suppliers |
|
|
187 | 146 | 39 | 10 | 276 |
 | 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 |
|
|
1,949 | 51 | 628 | 768 | 1,165 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
| | | | |
 | 1. Inventories |
|
|
| | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| | | | |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 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 |
|
|
52,768 | 50,799 | 48,658 | 47,571 | 45,472 |
 | 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 |
|
|
52,651 | | | | 1,157 |
 | 1. Tangible fixed assets |
|
|
52,651 | | | | 1,157 |
 | - Cost |
|
|
111,209 | 23,280 | 23,280 | 23,280 | 24,603 |
 | - Accumulated depreciation |
|
|
-58,558 | -23,280 | -23,280 | -23,280 | -23,446 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| 50,419 | 48,232 | 46,046 | 43,859 |
 | - Cost |
|
|
| 87,928 | 87,928 | 87,928 | 87,928 |
 | - Accumulated depreciation |
|
|
| -37,509 | -39,696 | -41,883 | -44,070 |
 | IV. Long-term assets in progress |
|
|
| | | 1,322 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 1,322 | |
 | 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 |
|
|
18 | 380 | 426 | 203 | 456 |
 | 1. Long-term prepaid expenses |
|
|
18 | 380 | 426 | 203 | 456 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
161,331 | 162,003 | 164,189 | 163,153 | 168,317 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
28,189 | 33,079 | 29,954 | 29,516 | 34,770 |
 | I. Current liabilities |
|
|
10,234 | 15,656 | 11,734 | 12,971 | 14,995 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
708 | 303 | 385 | 827 | 606 |
 | 4. Advances from customers |
|
|
21 | 16 | 16 | 16 | 16 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,064 | 2,047 | 3,193 | 2,459 | 2,299 |
 | 6. Payables to employees |
|
|
1,326 | 955 | 1,759 | 1,786 | 2,251 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
5,732 | 10,730 | 6,003 | 6,493 | 8,409 |
 | 11. Other short-term payables |
|
|
563 | 364 | 329 | 394 | 378 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
820 | 1,240 | 49 | 996 | 1,035 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
17,955 | 17,423 | 18,220 | 16,545 | 19,775 |
 | 1. Long-term payables to sellers |
|
|
| 6,215 | 6,215 | 6,215 | 6,215 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
11,740 | 11,207 | 12,004 | 10,329 | 13,559 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
6,215 | | | | |
 | 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 |
|
|
133,142 | 128,924 | 134,235 | 133,638 | 133,548 |
 | I. ShareHolder's equity |
|
|
133,142 | 128,924 | 134,235 | 133,638 | 133,548 |
 | 1. Owner's investment capital |
|
|
63,384 | 63,384 | 63,384 | 63,384 | 63,384 |
 | 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 |
|
|
46,982 | 47,472 | 47,512 | 47,562 | 47,612 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
22,777 | 18,068 | 23,339 | 22,692 | 22,552 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
482 | 482 | | 970 | 1,273 |
 | - Profit after tax undistributed this period |
|
|
22,295 | 17,586 | 23,339 | 21,722 | 21,279 |
 | 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 |
|
|
161,331 | 162,003 | 164,189 | 163,153 | 168,317 |
There is no report.
|
|