|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
75,477 | 84,212 | 91,553 | 81,903 | 102,936 |
 | I. Cash and cash equivalents |
|
|
11,638 | 20,388 | 9,572 | 16,698 | 28,617 |
 | 1. Cash |
|
|
11,638 | 20,388 | 9,572 | 11,488 | 28,617 |
 | 2. Cash equivalents |
|
|
| | | 5,210 | |
 | II. Short-term financial investments |
|
|
10,574 | 12,114 | 11,414 | 11,856 | 11,621 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
10,574 | 12,114 | 11,414 | 11,856 | 11,621 |
 | III. Short-term receivables |
|
|
43,465 | 36,402 | 55,478 | 39,928 | 39,015 |
 | 1. Short-term receivables of customers |
|
|
44,510 | 38,039 | 57,035 | 40,037 | 38,497 |
 | 2. Prepayments to suppliers |
|
|
196 | 405 | 285 | 1,579 | 2,144 |
 | 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 |
|
|
737 | 494 | 475 | 630 | 692 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,978 | -2,536 | -2,318 | -2,318 | -2,318 |
 | IV. Inventories |
|
|
8,287 | 13,173 | 13,519 | 10,300 | 20,890 |
 | 1. Inventories |
|
|
8,287 | 13,173 | 13,519 | 10,300 | 20,890 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,513 | 2,135 | 1,570 | 3,122 | 2,792 |
 | 1. Short-term prepaid expenses |
|
|
1,388 | 2,135 | 1,349 | 2,988 | 2,563 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
125 | | 221 | 134 | 228 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
18,879 | 19,421 | 21,241 | 20,350 | 21,245 |
 | 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 |
|
|
16,820 | 13,379 | 15,136 | 14,020 | 19,825 |
 | 1. Tangible fixed assets |
|
|
16,820 | 13,379 | 15,136 | 13,862 | 19,699 |
 | - Cost |
|
|
66,906 | 67,631 | 72,984 | 75,723 | 86,714 |
 | - Accumulated depreciation |
|
|
-50,086 | -54,252 | -57,849 | -61,861 | -67,016 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | 158 | 126 |
 | - Cost |
|
|
| | | 158 | 158 |
 | - Accumulated depreciation |
|
|
| | | | -32 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 71 | 55 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 71 | 55 |
 | IV. Long-term financial investments |
|
|
| | 850 | 1,250 | 400 |
 | 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 |
|
|
| | 850 | 1,250 | 400 |
 | V. Total other long-term assets |
|
|
2,058 | 6,042 | 5,255 | 5,010 | 965 |
 | 1. Long-term prepaid expenses |
|
|
2,058 | 6,042 | 5,255 | 5,010 | 965 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
94,356 | 103,633 | 112,794 | 102,254 | 124,181 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
25,323 | 33,745 | 40,763 | 28,560 | 48,622 |
 | I. Current liabilities |
|
|
25,323 | 33,745 | 40,763 | 28,088 | 47,676 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,670 | 18,337 | 24,116 | 9,546 | 20,484 |
 | 4. Advances from customers |
|
|
3,208 | 4,538 | 4,228 | 5,516 | 6,652 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,144 | 1,189 | 1,205 | 1,348 | 2,069 |
 | 6. Payables to employees |
|
|
8,204 | 5,876 | 7,866 | 7,169 | 12,568 |
 | 7. Short-term accrued expenses |
|
|
133 | 86 | 368 | 15 | 89 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,079 | 439 | 458 | 79 | 672 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,886 | 3,280 | 2,522 | 4,417 | 5,143 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | 472 | 946 |
 | 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 |
|
|
| | | 472 | 946 |
 | B. OWNER'S EQUITY |
|
|
69,033 | 69,888 | 72,031 | 73,693 | 75,559 |
 | I. ShareHolder's equity |
|
|
69,033 | 69,888 | 72,031 | 73,693 | 75,559 |
 | 1. Owner's investment capital |
|
|
61,430 | 61,430 | 61,430 | 61,430 | 61,430 |
 | 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 |
|
|
635 | 635 | 1,217 | 2,015 | 2,862 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,969 | 7,823 | 9,385 | 10,248 | 11,267 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
376 | 793 | 20 | 1,706 | 1,747 |
 | - Profit after tax undistributed this period |
|
|
6,593 | 7,030 | 9,365 | 8,542 | 9,520 |
 | 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 |
|
|
94,356 | 103,633 | 112,794 | 102,254 | 124,181 |
There is no report.
|
|