|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
74,546 | 76,187 | 91,160 | 99,824 | 85,483 |
 | I. Cash and cash equivalents |
|
|
8,413 | 9,998 | 9,383 | 7,075 | 4,210 |
 | 1. Cash |
|
|
8,413 | 9,998 | 9,383 | 7,075 | 4,210 |
 | 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 |
|
|
39,229 | 50,091 | 49,565 | 51,790 | 63,917 |
 | 1. Short-term receivables of customers |
|
|
37,480 | 47,444 | 47,729 | 47,769 | 53,518 |
 | 2. Prepayments to suppliers |
|
|
20 | 14 | 14 | 498 | 6,651 |
 | 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 |
|
|
1,728 | 2,633 | 1,821 | 3,522 | 3,749 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
26,573 | 15,864 | 31,057 | 40,154 | 16,817 |
 | 1. Inventories |
|
|
26,616 | 15,940 | 31,057 | 40,154 | 16,817 |
 | 2. Provision for decline in value of inventories |
|
|
-44 | -76 | | | |
 | V. Other current assets |
|
|
332 | 234 | 1,155 | 804 | 539 |
 | 1. Short-term prepaid expenses |
|
|
288 | 229 | 456 | 689 | 153 |
 | 2. Deductible VAT |
|
|
| 5 | | | |
 | 3. Taxes and the State Receivables |
|
|
44 | | 699 | 115 | 385 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
79,454 | 78,845 | 85,364 | 80,681 | 97,687 |
 | I. Long-term receivables |
|
|
222 | 222 | 222 | 232 | 252 |
 | 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 |
|
|
222 | 222 | 222 | 232 | 252 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
70,060 | 69,592 | 64,548 | 57,948 | 52,476 |
 | 1. Tangible fixed assets |
|
|
67,242 | 66,930 | 61,749 | 55,136 | 49,842 |
 | - Cost |
|
|
118,879 | 124,773 | 126,190 | 125,724 | 126,642 |
 | - Accumulated depreciation |
|
|
-51,637 | -57,843 | -64,441 | -70,588 | -76,801 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,818 | 2,662 | 2,799 | 2,813 | 2,634 |
 | - Cost |
|
|
6,906 | 6,906 | 7,176 | 7,356 | 7,356 |
 | - Accumulated depreciation |
|
|
-4,088 | -4,244 | -4,377 | -4,543 | -4,722 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 808 | 9,290 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 808 | 9,290 |
 | 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 |
|
|
9,172 | 9,031 | 20,593 | 21,693 | 35,669 |
 | 1. Long-term prepaid expenses |
|
|
9,172 | 9,031 | 20,593 | 21,693 | 35,669 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
154,000 | 155,032 | 176,524 | 180,505 | 183,171 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
42,149 | 41,807 | 62,951 | 68,178 | 71,151 |
 | I. Current liabilities |
|
|
41,525 | 41,132 | 62,946 | 68,173 | 71,146 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,988 | 34,153 | 60,329 | 47,216 | 42,809 |
 | 4. Advances from customers |
|
|
201 | 58 | 11 | 14 | 263 |
 | 5. Taxes and other payables to the State Budget |
|
|
20,155 | 3,716 | 1,252 | 19,153 | 25,850 |
 | 6. Payables to employees |
|
|
1,240 | 1,520 | 806 | 793 | 1,143 |
 | 7. Short-term accrued expenses |
|
|
780 | 235 | 228 | 710 | 631 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,160 | 1,367 | 297 | 286 | 419 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| 83 | 23 | | 32 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
624 | 675 | 5 | 5 | 5 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | 5 | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
5 | 55 | | 5 | 5 |
 | 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 |
|
|
620 | 620 | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
111,851 | 113,226 | 113,573 | 112,327 | 112,019 |
 | I. ShareHolder's equity |
|
|
111,851 | 113,226 | 113,573 | 112,327 | 112,019 |
 | 1. Owner's investment capital |
|
|
109,000 | 109,000 | 109,000 | 109,000 | 109,000 |
 | 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 |
|
|
1,389 | 1,462 | 1,737 | 1,907 | 1,977 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,462 | 2,764 | 2,836 | 1,421 | 1,042 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,219 | 6 | -576 | 22 | 627 |
 | - Profit after tax undistributed this period |
|
|
2,682 | 2,757 | 3,412 | 1,399 | 416 |
 | 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 |
|
|
154,000 | 155,032 | 176,524 | 180,505 | 183,171 |
There is no report.
|
|