|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
118,763 | 125,776 | 121,817 | 128,467 | 179,821 |
 | I. Cash and cash equivalents |
|
|
27,998 | 28,420 | 20,438 | 42,185 | 62,683 |
 | 1. Cash |
|
|
25,998 | 26,420 | 20,438 | 42,185 | 62,683 |
 | 2. Cash equivalents |
|
|
2,000 | 2,000 | | | |
 | II. Short-term financial investments |
|
|
23,482 | 23,583 | 23,001 | 12,500 | 50,022 |
 | 1. Trading securities |
|
|
5,376 | 5,376 | 2 | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-5,000 | -5,000 | -1 | | |
 | 3. Investments holding until maturity |
|
|
23,106 | 23,207 | 23,000 | 12,500 | 50,022 |
 | III. Short-term receivables |
|
|
41,393 | 48,189 | 49,755 | 53,874 | 54,312 |
 | 1. Short-term receivables of customers |
|
|
43,287 | 53,665 | 56,168 | 64,959 | 65,725 |
 | 2. Prepayments to suppliers |
|
|
2,140 | 1,956 | 971 | 1,576 | 3,826 |
 | 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 |
|
|
10,082 | 7,384 | 8,491 | 6,661 | 7,388 |
 | 7. Provision for doubtful short-term receivables |
|
|
-14,116 | -14,817 | -15,874 | -19,323 | -22,627 |
 | IV. Inventories |
|
|
25,678 | 24,708 | 28,202 | 19,293 | 12,349 |
 | 1. Inventories |
|
|
25,678 | 24,708 | 28,202 | 19,293 | 12,349 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
212 | 877 | 422 | 615 | 455 |
 | 1. Short-term prepaid expenses |
|
|
182 | 627 | 396 | 597 | 438 |
 | 2. Deductible VAT |
|
|
30 | 17 | 26 | 17 | 17 |
 | 3. Taxes and the State Receivables |
|
|
| 232 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,611 | 29,213 | 23,676 | 38,203 | 9,998 |
 | I. Long-term receivables |
|
|
700 | 700 | 700 | 911 | 926 |
 | 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 |
|
|
700 | 700 | 700 | 911 | 926 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,253 | 8,710 | 6,089 | 3,921 | 4,404 |
 | 1. Tangible fixed assets |
|
|
4,373 | 6,043 | 4,474 | 3,313 | 2,405 |
 | - Cost |
|
|
27,749 | 30,341 | 29,272 | 29,683 | 29,388 |
 | - Accumulated depreciation |
|
|
-23,376 | -24,298 | -24,798 | -26,370 | -26,983 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
880 | 2,667 | 1,615 | 608 | 2,000 |
 | - Cost |
|
|
6,779 | 9,450 | 9,450 | 9,450 | 10,926 |
 | - Accumulated depreciation |
|
|
-5,899 | -6,782 | -7,835 | -8,842 | -8,926 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
14 | | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
14 | | | | |
 | IV. Long-term financial investments |
|
|
18,494 | 18,494 | 16,076 | 32,076 | 2,701 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,494 | 3,494 | 2,701 | 2,701 | 2,701 |
 | 3. Other investments in equity instruments |
|
|
| | 5,374 | 375 | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | -4,999 | | |
 | 5. Investments holding until maturity |
|
|
15,000 | 15,000 | 13,000 | 29,000 | |
 | V. Total other long-term assets |
|
|
1,149 | 1,309 | 811 | 1,296 | 1,966 |
 | 1. Long-term prepaid expenses |
|
|
1,149 | 1,309 | 811 | 1,057 | 1,646 |
 | 2. Deferred income tax assets |
|
|
| | | 239 | 321 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
144,373 | 154,989 | 145,493 | 166,670 | 189,818 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
107,991 | 118,157 | 110,529 | 127,687 | 151,523 |
 | I. Current liabilities |
|
|
107,738 | 117,904 | 110,275 | 127,433 | 151,270 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,278 | 2,881 | 2,373 | 2,616 | 2,016 |
 | 4. Advances from customers |
|
|
73,354 | 84,022 | 82,594 | 85,362 | 90,648 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,702 | 3,159 | 3,240 | 4,826 | 5,989 |
 | 6. Payables to employees |
|
|
12,156 | 15,082 | 12,135 | 20,831 | 32,205 |
 | 7. Short-term accrued expenses |
|
|
721 | 680 | 569 | 3,576 | 12,570 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
9,994 | 6,814 | 3,628 | 4,375 | 2,273 |
 | 12. Provision for short term payables |
|
|
2,230 | 2,000 | 1,500 | 1,195 | 1,603 |
 | 13. Bonus and welfare fund |
|
|
2,301 | 3,265 | 4,237 | 4,652 | 3,965 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
254 | 254 | 254 | 254 | 254 |
 | 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 |
|
|
254 | 254 | 254 | 254 | 254 |
 | 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 |
|
|
36,382 | 36,831 | 34,964 | 38,983 | 38,295 |
 | I. ShareHolder's equity |
|
|
36,382 | 36,831 | 34,964 | 38,983 | 38,295 |
 | 1. Owner's investment capital |
|
|
28,350 | 28,350 | 28,350 | 28,350 | 28,350 |
 | 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 |
|
|
1,100 | 1,100 | 1,100 | 1,100 | 1,100 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,932 | 7,382 | 5,514 | 9,534 | 8,845 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
6,932 | 7,382 | 5,514 | 9,534 | 8,845 |
 | 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 |
|
|
144,373 | 154,989 | 145,493 | 166,670 | 189,818 |
There is no report.
|
|