|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
42,079 | 51,729 | 54,474 | 52,761 | 41,031 |
 | I. Cash and cash equivalents |
|
|
3,424 | 5,990 | 1,525 | 5,613 | 3,996 |
 | 1. Cash |
|
|
3,424 | 2,990 | 1,525 | 5,613 | 3,996 |
 | 2. Cash equivalents |
|
|
| 3,000 | | | |
 | II. Short-term financial investments |
|
|
35,500 | 42,000 | 50,000 | 44,000 | 34,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
35,500 | 42,000 | 50,000 | 44,000 | 34,000 |
 | III. Short-term receivables |
|
|
1,443 | 2,189 | 1,606 | 1,336 | 1,257 |
 | 1. Short-term receivables of customers |
|
|
707 | 1,182 | 513 | 693 | 767 |
 | 2. Prepayments to suppliers |
|
|
119 | 132 | 70 | 85 | 70 |
 | 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 |
|
|
715 | 993 | 1,146 | 678 | 544 |
 | 7. Provision for doubtful short-term receivables |
|
|
-97 | -118 | -124 | -119 | -124 |
 | IV. Inventories |
|
|
1,707 | 1,491 | 1,313 | 1,238 | 1,368 |
 | 1. Inventories |
|
|
1,707 | 1,491 | 1,313 | 1,238 | 1,368 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
5 | 59 | 31 | 573 | 410 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
5 | 59 | 31 | 559 | 410 |
 | 3. Taxes and the State Receivables |
|
|
| | | 14 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
32,536 | 34,965 | 38,129 | 47,892 | 58,209 |
 | 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 |
|
|
31,372 | 33,852 | 37,096 | 37,449 | 55,945 |
 | 1. Tangible fixed assets |
|
|
31,208 | 33,720 | 36,861 | 37,252 | 55,784 |
 | - Cost |
|
|
60,238 | 64,941 | 69,425 | 72,179 | 94,281 |
 | - Accumulated depreciation |
|
|
-29,030 | -31,221 | -32,564 | -34,927 | -38,497 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
164 | 132 | 235 | 197 | 161 |
 | - Cost |
|
|
320 | 320 | 470 | 470 | 470 |
 | - Accumulated depreciation |
|
|
-156 | -188 | -235 | -273 | -309 |
 | III. Real Estate Investments |
|
|
873 | 822 | | | |
 | - Cost |
|
|
1,270 | 1,270 | | | |
 | - Accumulated depreciation |
|
|
-397 | -448 | | | |
 | IV. Long-term assets in progress |
|
|
19 | 95 | 516 | 9,880 | 27 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
19 | 95 | 516 | 9,880 | 27 |
 | 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 |
|
|
273 | 196 | 517 | 563 | 2,237 |
 | 1. Long-term prepaid expenses |
|
|
273 | 196 | 517 | 563 | 2,237 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
74,615 | 86,694 | 92,604 | 100,653 | 99,240 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
10,971 | 13,532 | 11,436 | 11,657 | 14,127 |
 | I. Current liabilities |
|
|
10,971 | 13,532 | 11,436 | 11,657 | 14,127 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
494 | 271 | 340 | 338 | 4,795 |
 | 4. Advances from customers |
|
|
639 | | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
853 | 1,082 | 888 | 927 | 819 |
 | 6. Payables to employees |
|
|
2,860 | 3,390 | 1,953 | 2,613 | 2,000 |
 | 7. Short-term accrued expenses |
|
|
| 145 | 242 | 327 | 517 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
532 | 380 | 392 | 723 | 813 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
5,593 | 8,264 | 7,623 | 6,730 | 5,184 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
63,644 | 73,162 | 81,168 | 88,996 | 85,113 |
 | I. ShareHolder's equity |
|
|
63,644 | 73,162 | 81,168 | 88,996 | 85,113 |
 | 1. Owner's investment capital |
|
|
25,000 | 25,000 | 25,000 | 25,000 | 25,000 |
 | 2. Share capital surplus |
|
|
85 | 85 | 85 | 85 | 85 |
 | 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 |
|
|
16,412 | 20,424 | 27,081 | 32,422 | 38,045 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
22,147 | 27,652 | 29,001 | 31,488 | 21,983 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,099 | 11,010 | 15,648 | 17,432 | 9,577 |
 | - Profit after tax undistributed this period |
|
|
16,048 | 16,642 | 13,353 | 14,056 | 12,406 |
 | 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 |
|
|
74,615 | 86,694 | 92,604 | 100,653 | 99,240 |
There is no report.
|
|