|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
78,068 | 113,261 | 107,460 | 78,469 | 63,395 |
 | I. Cash and cash equivalents |
|
|
5,772 | 8,650 | 7,686 | 5,871 | 5,568 |
 | 1. Cash |
|
|
5,772 | 8,650 | 7,686 | 5,871 | 5,568 |
 | 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 |
|
|
23,275 | 78,405 | 72,044 | 34,243 | 40,374 |
 | 1. Short-term receivables of customers |
|
|
27,460 | 83,002 | 77,003 | 35,874 | 33,865 |
 | 2. Prepayments to suppliers |
|
|
5,243 | 6,056 | 6,321 | 9,804 | 19,641 |
 | 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 |
|
|
2,947 | 2,344 | 2,267 | 2,067 | 2,001 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,375 | -12,997 | -13,548 | -13,503 | -15,133 |
 | IV. Inventories |
|
|
48,416 | 25,905 | 26,557 | 36,019 | 14,789 |
 | 1. Inventories |
|
|
48,416 | 27,003 | 26,717 | 36,086 | 15,305 |
 | 2. Provision for decline in value of inventories |
|
|
| -1,098 | -160 | -68 | -516 |
 | V. Other current assets |
|
|
604 | 301 | 1,174 | 2,336 | 2,664 |
 | 1. Short-term prepaid expenses |
|
|
32 | 32 | 692 | 1,446 | 1,863 |
 | 2. Deductible VAT |
|
|
572 | 269 | | 722 | |
 | 3. Taxes and the State Receivables |
|
|
| | 482 | 168 | 802 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
79,860 | 70,999 | 59,129 | 59,608 | 61,027 |
 | 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 |
|
|
50,431 | 44,746 | 37,487 | 31,225 | 26,028 |
 | 1. Tangible fixed assets |
|
|
48,307 | 42,741 | 35,601 | 29,458 | 24,381 |
 | - Cost |
|
|
109,953 | 111,227 | 110,836 | 110,836 | 111,249 |
 | - Accumulated depreciation |
|
|
-61,646 | -68,486 | -75,235 | -81,377 | -86,868 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,125 | 2,005 | 1,886 | 1,766 | 1,647 |
 | - Cost |
|
|
3,171 | 3,171 | 3,171 | 3,171 | 3,171 |
 | - Accumulated depreciation |
|
|
-1,046 | -1,166 | -1,285 | -1,405 | -1,524 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
578 | 32 | 23 | 23 | 23 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
578 | 32 | 23 | 23 | 23 |
 | IV. Long-term financial investments |
|
|
416 | 416 | 416 | 416 | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-4,584 | -4,584 | -4,584 | -4,584 | -5,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
28,435 | 25,805 | 21,204 | 27,945 | 34,977 |
 | 1. Long-term prepaid expenses |
|
|
28,435 | 25,805 | 21,204 | 27,945 | 34,977 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
157,928 | 184,260 | 166,589 | 138,077 | 124,422 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
126,685 | 148,832 | 124,569 | 94,499 | 79,802 |
 | I. Current liabilities |
|
|
116,273 | 142,236 | 120,009 | 90,593 | 74,644 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,923 | 11,792 | 51,120 | 174 | 554 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
80,583 | 109,535 | 25,302 | 58,549 | 25,210 |
 | 4. Advances from customers |
|
|
86 | 605 | 6,600 | 897 | 2,071 |
 | 5. Taxes and other payables to the State Budget |
|
|
25,092 | 8,953 | 21,486 | 17,855 | 34,615 |
 | 6. Payables to employees |
|
|
4,082 | 5,208 | 8,738 | 5,481 | 5,172 |
 | 7. Short-term accrued expenses |
|
|
1,544 | 2,492 | 4,456 | 6,001 | 2,759 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
225 | 1,933 | 1,505 | 666 | |
 | 11. Other short-term payables |
|
|
798 | 692 | 725 | 899 | 4,194 |
 | 12. Provision for short term payables |
|
|
780 | 985 | | | |
 | 13. Bonus and welfare fund |
|
|
160 | 41 | 77 | 71 | 70 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
10,412 | 6,596 | 4,560 | 3,906 | 5,158 |
 | 1. Long-term payables to sellers |
|
|
7,440 | 4,940 | 3,940 | 3,440 | 2,940 |
 | 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 |
|
|
2,972 | 1,656 | 620 | 466 | 2,218 |
 | 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 |
|
|
31,243 | 35,428 | 42,020 | 43,577 | 44,621 |
 | I. ShareHolder's equity |
|
|
31,243 | 35,428 | 42,020 | 43,577 | 44,621 |
 | 1. Owner's investment capital |
|
|
66,667 | 66,667 | 66,667 | 66,667 | 66,667 |
 | 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 |
|
|
6,667 | 6,667 | 6,667 | 6,667 | 6,667 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-42,091 | -37,905 | -31,314 | -29,756 | -28,712 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-46,630 | -42,091 | -37,905 | -31,314 | -29,756 |
 | - Profit after tax undistributed this period |
|
|
4,539 | 4,186 | 6,591 | 1,558 | 1,044 |
 | 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 |
|
|
157,928 | 184,260 | 166,589 | 138,077 | 124,422 |
There is no report.
|
|