|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
87,070 | 86,789 | 86,130 | 73,900 | 67,407 |
 | I. Cash and cash equivalents |
|
|
18,131 | 4,234 | 12,668 | 12,178 | 9,316 |
 | 1. Cash |
|
|
10,131 | 4,234 | 10,668 | 5,178 | 7,316 |
 | 2. Cash equivalents |
|
|
8,000 | | 2,000 | 7,000 | 2,000 |
 | II. Short-term financial investments |
|
|
| 8,760 | 2,660 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 8,760 | 2,660 | | |
 | III. Short-term receivables |
|
|
29,550 | 33,024 | 36,435 | 36,930 | 28,269 |
 | 1. Short-term receivables of customers |
|
|
29,163 | 27,205 | 32,712 | 31,597 | 26,341 |
 | 2. Prepayments to suppliers |
|
|
794 | 981 | 3,807 | 5,498 | 1,984 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 5,000 | | | |
 | 6. Other short-term receivables |
|
|
604 | 957 | 1,191 | 1,344 | 1,498 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,011 | -1,119 | -1,275 | -1,510 | -1,553 |
 | IV. Inventories |
|
|
38,025 | 38,756 | 33,240 | 24,485 | 29,032 |
 | 1. Inventories |
|
|
38,242 | 38,995 | 33,497 | 24,622 | 29,099 |
 | 2. Provision for decline in value of inventories |
|
|
-216 | -239 | -257 | -138 | -67 |
 | V. Other current assets |
|
|
1,363 | 2,016 | 1,127 | 309 | 790 |
 | 1. Short-term prepaid expenses |
|
|
136 | 474 | 242 | 115 | 287 |
 | 2. Deductible VAT |
|
|
465 | 1,542 | 180 | 178 | 293 |
 | 3. Taxes and the State Receivables |
|
|
762 | | 705 | 16 | 210 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
39,010 | 48,254 | 50,102 | 51,215 | 57,484 |
 | 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 |
|
|
6,420 | 4,730 | 3,362 | 2,357 | 1,627 |
 | 1. Tangible fixed assets |
|
|
6,083 | 4,371 | 3,093 | 2,186 | 1,503 |
 | - Cost |
|
|
49,196 | 49,284 | 49,639 | 50,086 | 49,530 |
 | - Accumulated depreciation |
|
|
-43,113 | -44,913 | -46,547 | -47,900 | -48,027 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
337 | 359 | 269 | 171 | 124 |
 | - Cost |
|
|
494 | 588 | 588 | 588 | 588 |
 | - Accumulated depreciation |
|
|
-158 | -229 | -318 | -417 | -464 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
32,177 | 42,578 | 45,379 | 47,344 | 54,663 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
32,177 | 42,578 | 45,379 | 47,344 | 54,663 |
 | 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 |
|
|
413 | 947 | 1,361 | 1,514 | 1,194 |
 | 1. Long-term prepaid expenses |
|
|
413 | 947 | 1,361 | 1,514 | 1,194 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
126,079 | 135,044 | 136,233 | 125,115 | 124,891 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
41,268 | 44,555 | 43,938 | 36,716 | 33,503 |
 | I. Current liabilities |
|
|
36,352 | 39,734 | 39,390 | 32,994 | 29,685 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
9,760 | | 4,560 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
21,706 | 24,013 | 29,274 | 28,825 | 23,300 |
 | 4. Advances from customers |
|
|
539 | 421 | 118 | 71 | 101 |
 | 5. Taxes and other payables to the State Budget |
|
|
255 | 2,064 | 758 | 773 | 1,038 |
 | 6. Payables to employees |
|
|
2,533 | 1,570 | 1,307 | 1,117 | 2,383 |
 | 7. Short-term accrued expenses |
|
|
679 | 1,112 | 2,396 | 1,413 | 2,209 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3 | 47 | 138 | 46 | 75 |
 | 11. Other short-term payables |
|
|
804 | 551 | 824 | 747 | 577 |
 | 12. Provision for short term payables |
|
|
| 9,760 | | | |
 | 13. Bonus and welfare fund |
|
|
74 | 197 | 16 | 2 | 2 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,916 | 4,821 | 4,547 | 3,722 | 3,818 |
 | 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 |
|
|
4,635 | 4,540 | 4,266 | 3,441 | 3,537 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
281 | 281 | 281 | 281 | 281 |
 | 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 |
|
|
84,812 | 90,488 | 92,295 | 88,399 | 91,389 |
 | I. ShareHolder's equity |
|
|
84,812 | 90,488 | 92,295 | 88,399 | 91,389 |
 | 1. Owner's investment capital |
|
|
60,000 | 60,000 | 60,000 | 60,000 | 60,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
424 | 424 | 424 | 424 | 424 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
15,176 | 16,285 | 17,815 | 18,420 | 19,007 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
9,211 | 13,779 | 14,055 | 9,555 | 11,958 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
7,233 | 7,659 | 11,637 | 7,209 | 8,734 |
 | - Profit after tax undistributed this period |
|
|
1,978 | 6,120 | 2,419 | 2,346 | 3,224 |
 | 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 |
|
|
126,079 | 135,044 | 136,233 | 125,115 | 124,891 |
There is no report.
|
|