|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
75,961 | 72,734 | 77,027 | 54,229 | 57,314 |
 | I. Cash and cash equivalents |
|
|
23,091 | 18,202 | 19,632 | 18,220 | 5,212 |
 | 1. Cash |
|
|
14,591 | 11,702 | 13,132 | 6,720 | 5,212 |
 | 2. Cash equivalents |
|
|
8,500 | 6,500 | 6,500 | 11,500 | |
 | II. Short-term financial investments |
|
|
36,521 | 40,300 | 41,000 | 24,000 | 35,600 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
36,521 | 40,300 | 41,000 | 24,000 | 35,600 |
 | III. Short-term receivables |
|
|
15,912 | 13,352 | 15,906 | 11,454 | 16,184 |
 | 1. Short-term receivables of customers |
|
|
19,141 | 16,312 | 17,895 | 13,144 | 16,864 |
 | 2. Prepayments to suppliers |
|
|
267 | 236 | 49 | 49 | 55 |
 | 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 |
|
|
840 | 746 | 1,002 | 861 | 65 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,336 | -3,942 | -3,040 | -2,600 | -800 |
 | IV. Inventories |
|
|
264 | 748 | 380 | 555 | 299 |
 | 1. Inventories |
|
|
264 | 748 | 380 | 555 | 299 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
174 | 132 | 109 | | 19 |
 | 1. Short-term prepaid expenses |
|
|
| | | | 19 |
 | 2. Deductible VAT |
|
|
174 | | | | |
 | 3. Taxes and the State Receivables |
|
|
| 132 | 109 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,291 | 7,988 | 5,340 | 6,236 | 7,164 |
 | I. Long-term receivables |
|
|
33 | 963 | 35 | 684 | 689 |
 | 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 |
|
|
33 | 963 | 35 | 684 | 689 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,138 | 5,905 | 4,185 | 4,932 | 5,855 |
 | 1. Tangible fixed assets |
|
|
8,100 | 5,905 | 4,185 | 4,932 | 5,855 |
 | - Cost |
|
|
62,564 | 63,621 | 57,137 | 57,908 | 52,672 |
 | - Accumulated depreciation |
|
|
-54,464 | -57,716 | -52,952 | -52,976 | -46,817 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
38 | | | | |
 | - Cost |
|
|
580 | 580 | 580 | 426 | 426 |
 | - Accumulated depreciation |
|
|
-542 | -580 | -580 | -426 | -426 |
 | 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 |
|
|
1,120 | 1,120 | 1,120 | 620 | 620 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
300 | 300 | 300 | 300 | 300 |
 | 3. Other investments in equity instruments |
|
|
820 | 820 | 820 | 620 | 620 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -300 | -300 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
| | | | |
 | 1. Long-term prepaid expenses |
|
|
| | | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
85,252 | 80,723 | 82,367 | 60,465 | 64,478 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
12,875 | 9,287 | 10,619 | 12,327 | 14,702 |
 | I. Current liabilities |
|
|
12,842 | 9,254 | 10,587 | 12,327 | 14,702 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,270 | 4,001 | 3,562 | 3,166 | 4,135 |
 | 4. Advances from customers |
|
|
1 | 931 | | | 15 |
 | 5. Taxes and other payables to the State Budget |
|
|
510 | 361 | 967 | 521 | 1,168 |
 | 6. Payables to employees |
|
|
5,150 | 3,306 | 5,265 | 6,615 | 7,794 |
 | 7. Short-term accrued expenses |
|
|
7 | 3 | | 412 | 44 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
215 | 284 | 406 | 1,165 | 571 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
689 | 368 | 386 | 447 | 976 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
33 | 33 | 33 | | |
 | 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 |
|
|
33 | 33 | 33 | | |
 | 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 |
|
|
72,378 | 71,435 | 71,748 | 48,138 | 49,776 |
 | I. ShareHolder's equity |
|
|
72,378 | 71,435 | 71,748 | 48,138 | 49,776 |
 | 1. Owner's investment capital |
|
|
40,500 | 40,500 | 40,500 | 40,500 | 40,500 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-610 | -610 | -610 | -610 | -610 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
3,214 | 3,458 | 3,568 | 3,568 | 3,568 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
29,273 | 28,087 | 28,289 | 4,680 | 6,317 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
23,182 | 25,330 | 24,540 | | 29 |
 | - Profit after tax undistributed this period |
|
|
6,091 | 2,757 | 3,749 | 4,680 | 6,288 |
 | 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 |
|
|
85,252 | 80,723 | 82,367 | 60,465 | 64,477 |
There is no report.
|
|