|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
19,970 | 23,690 | 20,428 | 22,302 | 31,227 |
 | I. Cash and cash equivalents |
|
|
1,149 | 2,127 | 4,072 | 1,153 | 1,206 |
 | 1. Cash |
|
|
1,149 | 2,127 | 4,072 | 1,153 | 1,206 |
 | 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 |
|
|
7,242 | 8,565 | 8,245 | 11,045 | 20,808 |
 | 1. Short-term receivables of customers |
|
|
6,222 | 7,983 | 7,343 | 9,979 | 18,982 |
 | 2. Prepayments to suppliers |
|
|
676 | 96 | 434 | 488 | 227 |
 | 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 |
|
|
344 | 486 | 469 | 578 | 1,599 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
10,181 | 11,092 | 5,751 | 8,539 | 7,923 |
 | 1. Inventories |
|
|
10,181 | 11,092 | 5,751 | 8,539 | 7,923 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,398 | 1,906 | 2,359 | 1,566 | 1,290 |
 | 1. Short-term prepaid expenses |
|
|
1,360 | 1,412 | 1,706 | 1,566 | 1,290 |
 | 2. Deductible VAT |
|
|
38 | 494 | 653 | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
67,671 | 63,966 | 77,960 | 73,230 | 79,729 |
 | 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 |
|
|
58,143 | 47,679 | 58,272 | 53,376 | 58,956 |
 | 1. Tangible fixed assets |
|
|
55,940 | 46,786 | 57,541 | 52,808 | 58,550 |
 | - Cost |
|
|
152,447 | 151,976 | 174,068 | 182,094 | 198,045 |
 | - Accumulated depreciation |
|
|
-96,507 | -105,190 | -116,527 | -129,287 | -139,495 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,203 | 894 | 731 | 569 | 406 |
 | - Cost |
|
|
2,705 | 1,265 | 1,265 | 1,265 | 1,265 |
 | - Accumulated depreciation |
|
|
-502 | -372 | -534 | -697 | -860 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
410 | 6,261 | 6,405 | 6,405 | 6,405 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
410 | 6,261 | 6,405 | 6,405 | 6,405 |
 | 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 |
|
|
9,118 | 10,026 | 13,283 | 13,449 | 14,369 |
 | 1. Long-term prepaid expenses |
|
|
9,118 | 10,026 | 13,283 | 13,449 | 14,369 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
87,641 | 87,656 | 98,388 | 95,532 | 110,957 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
36,420 | 36,310 | 48,749 | 44,807 | 59,032 |
 | I. Current liabilities |
|
|
21,780 | 23,442 | 36,442 | 32,919 | 47,529 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
15,125 | 7,024 | 20,162 | 13,318 | 25,032 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,578 | 8,274 | 3,606 | 3,910 | 6,586 |
 | 4. Advances from customers |
|
|
28 | 71 | 50 | 287 | 441 |
 | 5. Taxes and other payables to the State Budget |
|
|
610 | 725 | 164 | 782 | 508 |
 | 6. Payables to employees |
|
|
3,713 | 6,709 | 11,448 | 14,263 | 14,450 |
 | 7. Short-term accrued expenses |
|
|
2 | 70 | | 81 | 89 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
191 | 233 | 233 | 246 | 392 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
534 | 338 | 779 | 31 | 32 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
14,640 | 12,868 | 12,307 | 11,888 | 11,503 |
 | 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 |
|
|
14,640 | | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 12,868 | 12,307 | 11,888 | 11,503 |
 | 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 |
|
|
51,221 | 51,346 | 49,639 | 50,725 | 51,925 |
 | I. ShareHolder's equity |
|
|
51,221 | 51,346 | 49,639 | 50,725 | 51,925 |
 | 1. Owner's investment capital |
|
|
35,032 | 35,032 | 35,032 | 35,032 | 35,032 |
 | 2. Share capital surplus |
|
|
1,051 | 1,051 | 1,051 | 1,051 | 1,051 |
 | 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 |
|
|
10,466 | 10,466 | 10,466 | 10,466 | 10,466 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
4,673 | 4,798 | 3,091 | 4,176 | 5,376 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
4,673 | 4,798 | 3,091 | 4,176 | 5,376 |
 | 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 |
|
|
87,641 | 87,656 | 98,388 | 95,532 | 110,957 |
There is no report.
|
|