|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,933 | 24,131 | 38,576 | 23,755 | 26,059 |
 | I. Cash and cash equivalents |
|
|
8,186 | 4,462 | 3,313 | 449 | 4,870 |
 | 1. Cash |
|
|
8,186 | 4,462 | 3,313 | 449 | 4,870 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
10,352 | 12,926 | 20,854 | 21,247 | 18,258 |
 | 1. Short-term receivables of customers |
|
|
4,039 | 10,979 | 18,502 | 17,525 | 15,566 |
 | 2. Prepayments to suppliers |
|
|
4,443 | 202 | 108 | 58 | 68 |
 | 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 |
|
|
1,870 | 1,744 | 2,245 | 3,664 | 2,624 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
8,198 | 6,643 | 14,307 | 1,959 | 2,930 |
 | 1. Inventories |
|
|
8,198 | 6,643 | 14,307 | 1,959 | 2,930 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
198 | 101 | 101 | 101 | |
 | 1. Short-term prepaid expenses |
|
|
101 | | | | |
 | 2. Deductible VAT |
|
|
| 101 | 101 | 101 | |
 | 3. Taxes and the State Receivables |
|
|
97 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
47,826 | 48,936 | 46,336 | 39,048 | 34,989 |
 | I. Long-term receivables |
|
|
1,652 | 152 | 4,669 | 4,674 | 5,010 |
 | 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 |
|
|
1,652 | 152 | 4,669 | 4,674 | 5,010 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
46,174 | 48,422 | 40,928 | 33,043 | 25,988 |
 | 1. Tangible fixed assets |
|
|
46,174 | 48,422 | 40,928 | 33,043 | 25,988 |
 | - Cost |
|
|
119,443 | 127,256 | 126,643 | 126,643 | 125,756 |
 | - Accumulated depreciation |
|
|
-73,269 | -78,834 | -85,714 | -93,599 | -99,768 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
| 362 | 739 | 1,331 | 3,991 |
 | 1. Long-term prepaid expenses |
|
|
| 362 | 739 | 1,331 | 3,991 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
74,759 | 73,066 | 84,912 | 62,803 | 61,048 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,667 | 9,582 | 21,413 | 15,014 | 12,737 |
 | I. Current liabilities |
|
|
9,667 | 9,582 | 21,413 | 15,014 | 12,737 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,965 | 4,470 | 13,739 | 8,948 | 8,099 |
 | 4. Advances from customers |
|
|
232 | 156 | 156 | 156 | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,132 | 359 | 3,280 | 1,853 | 1,239 |
 | 6. Payables to employees |
|
|
3,450 | 3,813 | 3,720 | 3,334 | 2,977 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
95 | 435 | 512 | 706 | 411 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
793 | 349 | 7 | 16 | 11 |
 | 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 |
|
|
65,092 | 63,484 | 63,499 | 47,789 | 48,311 |
 | I. ShareHolder's equity |
|
|
65,092 | 63,484 | 63,499 | 47,789 | 48,311 |
 | 1. Owner's investment capital |
|
|
62,783 | 62,783 | 62,783 | 62,783 | 62,783 |
 | 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 |
|
|
45 | 45 | 45 | 45 | 45 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,265 | 656 | 671 | -15,038 | -14,517 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | 28 | -15,038 |
 | - Profit after tax undistributed this period |
|
|
2,265 | 656 | 671 | -15,067 | 522 |
 | 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 |
|
|
74,759 | 73,066 | 84,912 | 62,803 | 61,048 |
There is no report.
|
|