|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,594 | 11,596 | 14,227 | 35,945 | 54,905 |
 | I. Cash and cash equivalents |
|
|
7,956 | 5,041 | 4,080 | 12,927 | 31,465 |
 | 1. Cash |
|
|
2,956 | 1,541 | 1,580 | 11,427 | 9,465 |
 | 2. Cash equivalents |
|
|
5,000 | 3,500 | 2,500 | 1,500 | 22,000 |
 | II. Short-term financial investments |
|
|
| 4,000 | 6,500 | 8,500 | 9,600 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 4,000 | 6,500 | 8,500 | 9,600 |
 | III. Short-term receivables |
|
|
2,950 | 556 | 2,189 | 13,048 | 12,305 |
 | 1. Short-term receivables of customers |
|
|
4,767 | 1,950 | 1,992 | 4,458 | 2,902 |
 | 2. Prepayments to suppliers |
|
|
60 | 38 | 95 | 58 | 112 |
 | 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 |
|
|
| 121 | 1,655 | 10,084 | 10,844 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,876 | -1,553 | -1,553 | -1,553 | -1,553 |
 | IV. Inventories |
|
|
1,876 | 645 | 259 | 340 | 365 |
 | 1. Inventories |
|
|
1,876 | 645 | 259 | 340 | 365 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,812 | 1,354 | 1,199 | 1,130 | 1,170 |
 | 1. Short-term prepaid expenses |
|
|
8 | | | 50 | 65 |
 | 2. Deductible VAT |
|
|
118 | | 248 | 380 | 401 |
 | 3. Taxes and the State Receivables |
|
|
1,686 | 1,354 | 951 | 700 | 705 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
61,654 | 42,095 | 35,943 | 25,185 | 23,641 |
 | I. Long-term receivables |
|
|
13,371 | 14,072 | 9,961 | 487 | 534 |
 | 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 |
|
|
13,371 | 14,072 | 9,961 | 487 | 534 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
31,089 | 6,756 | 5,674 | 5,012 | 4,191 |
 | 1. Tangible fixed assets |
|
|
8,947 | 6,756 | 5,674 | 5,012 | 4,191 |
 | - Cost |
|
|
27,342 | 24,039 | 19,010 | 16,866 | 17,173 |
 | - Accumulated depreciation |
|
|
-18,395 | -17,282 | -13,336 | -11,855 | -12,982 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
22,142 | | | | |
 | - Cost |
|
|
22,678 | | | | |
 | - Accumulated depreciation |
|
|
-536 | | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 307 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 307 | |
 | 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 |
|
|
17,194 | 21,267 | 20,309 | 19,379 | 18,915 |
 | 1. Long-term prepaid expenses |
|
|
8,521 | 13,915 | 14,252 | 14,621 | 15,455 |
 | 2. Deferred income tax assets |
|
|
23 | -1 | 1 | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
8,651 | 7,353 | 6,055 | 4,758 | 3,460 |
 | TOTAL ASSETS |
|
|
76,249 | 53,691 | 50,170 | 61,130 | 78,546 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
33,615 | 13,718 | 13,641 | 19,030 | 25,715 |
 | I. Current liabilities |
|
|
26,471 | 13,238 | 6,922 | 17,514 | 25,091 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
447 | 203 | | 59 | 4 |
 | 4. Advances from customers |
|
|
54 | 22 | 56 | 265 | 436 |
 | 5. Taxes and other payables to the State Budget |
|
|
15,086 | 312 | 661 | 4,761 | 8,290 |
 | 6. Payables to employees |
|
|
1,741 | 276 | 442 | 1,184 | 1,021 |
 | 7. Short-term accrued expenses |
|
|
208 | 81 | 250 | 253 | 294 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
58 | 27 | 19 | 266 | 3,719 |
 | 12. Provision for short term payables |
|
|
8,651 | 12,214 | 5,435 | 10,691 | 10,988 |
 | 13. Bonus and welfare fund |
|
|
227 | 104 | 59 | 34 | 338 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,144 | 481 | 6,719 | 1,516 | 625 |
 | 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. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
349 | 436 | 86 | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
6,795 | 45 | 6,633 | 1,516 | 625 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
42,634 | 39,972 | 36,529 | 42,100 | 52,830 |
 | I. ShareHolder's equity |
|
|
42,634 | 39,972 | 36,529 | 42,100 | 52,830 |
 | 1. Owner's investment capital |
|
|
32,628 | 32,628 | 32,628 | 32,628 | 32,628 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
10,004 | 7,343 | 3,900 | 9,470 | 20,199 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
9,962 | 9,754 | 7,293 | 3,850 | 7,453 |
 | - Profit after tax undistributed this period |
|
|
42 | -2,411 | -3,393 | 5,620 | 12,746 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1 | 1 | 1 | 2 | 3 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
76,249 | 53,691 | 50,170 | 61,130 | 78,546 |
There is no report.
|
|