|
|
|
Q4 2022 | Q2 2023 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
116,584 | 99,864 | 123,283 | 118,036 | 121,424 |
 | I. Cash and cash equivalents |
|
|
35,342 | 24,041 | 57,537 | 36,400 | 36,644 |
 | 1. Cash |
|
|
10,792 | 15,041 | 20,506 | 15,700 | 14,644 |
 | 2. Cash equivalents |
|
|
24,550 | 9,000 | 37,031 | 20,700 | 22,000 |
 | II. Short-term financial investments |
|
|
6,169 | 6,261 | 6,363 | 11,153 | 153 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
6,169 | 6,261 | 6,363 | 11,153 | 153 |
 | III. Short-term receivables |
|
|
41,667 | 39,988 | 29,082 | 30,342 | 27,156 |
 | 1. Short-term receivables of customers |
|
|
32,101 | 37,964 | 29,730 | 33,208 | 26,482 |
 | 2. Prepayments to suppliers |
|
|
12,668 | 4,975 | 2,528 | 112 | 3,830 |
 | 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 |
|
|
188 | 263 | 46 | 238 | 60 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,288 | -3,215 | -3,222 | -3,215 | -3,215 |
 | IV. Inventories |
|
|
32,015 | 28,572 | 29,554 | 39,241 | 56,513 |
 | 1. Inventories |
|
|
33,029 | 28,572 | 29,554 | 39,241 | 56,513 |
 | 2. Provision for decline in value of inventories |
|
|
-1,015 | | | | |
 | V. Other current assets |
|
|
1,391 | 1,002 | 748 | 900 | 958 |
 | 1. Short-term prepaid expenses |
|
|
1,272 | 882 | 533 | 780 | 696 |
 | 2. Deductible VAT |
|
|
120 | 120 | 197 | 120 | 120 |
 | 3. Taxes and the State Receivables |
|
|
| | 18 | | 142 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
33,447 | 34,389 | 34,105 | 33,730 | 41,407 |
 | I. Long-term receivables |
|
|
30 | 30 | 30 | 50 | 134 |
 | 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 |
|
|
30 | 30 | 30 | 50 | 134 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
32,634 | 33,571 | 33,389 | 33,008 | 31,030 |
 | 1. Tangible fixed assets |
|
|
6,578 | 7,962 | 8,227 | 8,741 | 7,608 |
 | - Cost |
|
|
43,133 | 45,141 | 46,429 | 49,205 | 49,499 |
 | - Accumulated depreciation |
|
|
-36,554 | -37,179 | -38,202 | -40,464 | -41,891 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
26,056 | 25,609 | 25,162 | 24,267 | 23,422 |
 | - Cost |
|
|
38,523 | 38,523 | 38,523 | 38,523 | 38,523 |
 | - Accumulated depreciation |
|
|
-12,467 | -12,914 | -13,361 | -14,256 | -15,101 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 9,433 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 9,433 |
 | 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 |
|
|
782 | 788 | 686 | 672 | 810 |
 | 1. Long-term prepaid expenses |
|
|
782 | 788 | 686 | 672 | 810 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
150,030 | 134,253 | 157,388 | 151,766 | 162,832 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
48,365 | 32,910 | 55,465 | 49,829 | 60,571 |
 | I. Current liabilities |
|
|
48,130 | 32,910 | 55,465 | 49,829 | 60,571 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
39,782 | 24,742 | 42,759 | 37,612 | 48,477 |
 | 4. Advances from customers |
|
|
23 | 208 | 420 | 503 | 66 |
 | 5. Taxes and other payables to the State Budget |
|
|
568 | 1,137 | 1,783 | 2,243 | 1,089 |
 | 6. Payables to employees |
|
|
2,078 | 1,407 | 4,306 | 5,150 | 3,913 |
 | 7. Short-term accrued expenses |
|
|
653 | 1,590 | 1,477 | 529 | 1,902 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,726 | 1,376 | 3,419 | 2,466 | 3,760 |
 | 11. Other short-term payables |
|
|
1,109 | 2,245 | 1,172 | 1,157 | 1,141 |
 | 12. Provision for short term payables |
|
|
| | 130 | | |
 | 13. Bonus and welfare fund |
|
|
191 | 203 | | 170 | 223 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
235 | | | | |
 | 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 |
|
|
235 | | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
101,665 | 101,344 | 101,923 | 101,937 | 102,261 |
 | I. ShareHolder's equity |
|
|
101,665 | 101,344 | 101,923 | 101,937 | 102,261 |
 | 1. Owner's investment capital |
|
|
89,000 | 89,000 | 89,000 | 89,000 | 89,000 |
 | 2. Share capital surplus |
|
|
1,799 | 1,799 | 1,799 | 1,799 | 1,799 |
 | 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 |
|
|
9,404 | 9,612 | 9,612 | 9,883 | 9,942 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,461 | 933 | 1,512 | 1,255 | 1,520 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
425 | 157 | 157 | 80 | 12 |
 | - Profit after tax undistributed this period |
|
|
1,036 | 776 | 1,356 | 1,174 | 1,508 |
 | 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 |
|
|
150,030 | 134,253 | 157,388 | 151,766 | 162,832 |
There is no report.
|
|