|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
78,250 | 55,838 | 58,400 | 62,034 | 56,927 |
 | I. Cash and cash equivalents |
|
|
16,123 | 3,899 | 9,477 | 8,865 | 4,625 |
 | 1. Cash |
|
|
3,623 | 3,899 | 2,973 | 7,865 | 4,625 |
 | 2. Cash equivalents |
|
|
12,500 | | 6,504 | 1,000 | |
 | II. Short-term financial investments |
|
|
23,336 | 33,900 | 30,800 | 29,800 | 32,800 |
 | 1. Trading securities |
|
|
| | | 29,800 | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
23,336 | 33,900 | 30,800 | | 32,800 |
 | III. Short-term receivables |
|
|
38,242 | 17,448 | 17,134 | 21,929 | 18,790 |
 | 1. Short-term receivables of customers |
|
|
38,447 | 12,912 | 15,469 | 19,209 | 19,835 |
 | 2. Prepayments to suppliers |
|
|
1,322 | 5,930 | 2,578 | 4,951 | 899 |
 | 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 |
|
|
2,883 | 2,908 | 3,388 | 2,070 | 2,357 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,410 | -4,301 | -4,301 | -4,301 | -4,301 |
 | IV. Inventories |
|
|
288 | 117 | 239 | 945 | 110 |
 | 1. Inventories |
|
|
288 | 117 | 239 | 945 | 110 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
260 | 474 | 750 | 494 | 602 |
 | 1. Short-term prepaid expenses |
|
|
198 | 427 | 729 | 493 | 602 |
 | 2. Deductible VAT |
|
|
| 47 | 21 | | |
 | 3. Taxes and the State Receivables |
|
|
62 | | | 1 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,411 | 16,594 | 14,976 | 10,734 | 9,291 |
 | I. Long-term receivables |
|
|
31 | 10 | 32 | 32 | 32 |
 | 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 |
|
|
31 | 10 | 32 | 32 | 32 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
11,686 | 10,993 | 10,387 | 9,666 | 8,803 |
 | 1. Tangible fixed assets |
|
|
11,686 | 10,993 | 10,387 | 9,666 | 8,803 |
 | - Cost |
|
|
18,390 | 18,065 | 18,366 | 18,641 | 18,730 |
 | - Accumulated depreciation |
|
|
-6,704 | -7,072 | -7,979 | -8,975 | -9,926 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
279 | | | | |
 | - Accumulated depreciation |
|
|
-279 | | | | |
 | 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 |
|
|
| 4,000 | 4,000 | | |
 | 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 |
|
|
| 4,000 | 4,000 | | |
 | V. Total other long-term assets |
|
|
2,693 | 1,592 | 557 | 1,036 | 456 |
 | 1. Long-term prepaid expenses |
|
|
2,693 | 1,592 | 557 | 1,036 | 456 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
92,661 | 72,432 | 73,376 | 72,768 | 66,218 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
44,470 | 24,384 | 24,247 | 24,049 | 17,608 |
 | I. Current liabilities |
|
|
44,470 | 24,384 | 24,247 | 24,049 | 17,608 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
34,780 | 8,002 | 10,789 | 6,289 | 1,509 |
 | 4. Advances from customers |
|
|
503 | 6,722 | 963 | 3,832 | 1,139 |
 | 5. Taxes and other payables to the State Budget |
|
|
595 | 1,239 | 1,802 | 2,085 | 1,888 |
 | 6. Payables to employees |
|
|
3,775 | 3,206 | 5,821 | 5,766 | 7,368 |
 | 7. Short-term accrued expenses |
|
|
1,323 | 989 | 1,158 | 1,739 | 1,280 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 83 | | 182 | 45 |
 | 11. Other short-term payables |
|
|
3,296 | 3,942 | 3,527 | 3,860 | 4,101 |
 | 12. Provision for short term payables |
|
|
| 202 | | | |
 | 13. Bonus and welfare fund |
|
|
196 | | 186 | 296 | 277 |
 | 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 |
|
|
48,191 | 48,048 | 49,129 | 48,719 | 48,610 |
 | I. ShareHolder's equity |
|
|
48,191 | 48,048 | 49,129 | 48,719 | 48,610 |
 | 1. Owner's investment capital |
|
|
42,353 | 42,353 | 42,353 | 42,353 | 42,353 |
 | 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 |
|
|
769 | 769 | 769 | 769 | 769 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
449 | 449 | 449 | 449 | 449 |
 | 11. After tax undistributed profit |
|
|
4,621 | 4,477 | 5,559 | 5,148 | 5,040 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
931 | 864 | 728 | 1,022 | 1,141 |
 | - Profit after tax undistributed this period |
|
|
3,689 | 3,614 | 4,831 | 4,126 | 3,898 |
 | 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 |
|
|
92,661 | 72,432 | 73,376 | 72,768 | 66,218 |
There is no report.
|
|