|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
50,030 | 71,986 | 96,750 | 95,010 | 99,571 |
 | I. Cash and cash equivalents |
|
|
18,936 | 18,837 | 18,738 | 16,776 | 16,842 |
 | 1. Cash |
|
|
18,936 | 18,837 | 18,738 | 16,776 | 10,342 |
 | 2. Cash equivalents |
|
|
| | | | 6,500 |
 | II. Short-term financial investments |
|
|
| 23,000 | 52,000 | 57,000 | 58,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 23,000 | 52,000 | 57,000 | 58,000 |
 | III. Short-term receivables |
|
|
21,832 | 22,027 | 21,009 | 13,314 | 20,143 |
 | 1. Short-term receivables of customers |
|
|
24,477 | 24,784 | 24,682 | 16,759 | 22,025 |
 | 2. Prepayments to suppliers |
|
|
18 | 18 | 168 | 449 | 114 |
 | 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 |
|
|
2,171 | 2,059 | 2,397 | 1,570 | 2,671 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,833 | -4,833 | -6,237 | -5,464 | -4,667 |
 | IV. Inventories |
|
|
9,176 | 7,510 | 4,868 | 7,807 | 4,421 |
 | 1. Inventories |
|
|
9,176 | 7,510 | 4,868 | 7,807 | 4,421 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
87 | 611 | 135 | 114 | 166 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| 477 | 12 | | 39 |
 | 3. Taxes and the State Receivables |
|
|
87 | 134 | 123 | 114 | 127 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
62,243 | 42,095 | 15,064 | 13,476 | 16,714 |
 | 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 |
|
|
10,905 | 9,137 | 7,952 | 7,016 | 7,526 |
 | 1. Tangible fixed assets |
|
|
10,905 | 9,137 | 7,952 | 7,016 | 7,526 |
 | - Cost |
|
|
90,036 | 89,558 | 89,558 | 89,004 | 80,744 |
 | - Accumulated depreciation |
|
|
-79,131 | -80,421 | -81,606 | -81,988 | -73,218 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | 426 |
 | - Cost |
|
|
| | | | 3,246 |
 | - Accumulated depreciation |
|
|
| | | | -2,820 |
 | IV. Long-term assets in progress |
|
|
1,205 | 622 | 103 | 363 | 363 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,205 | 622 | 103 | 363 | 363 |
 | IV. Long-term financial investments |
|
|
49,000 | 27,000 | | | |
 | 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 |
|
|
49,000 | 27,000 | | | |
 | V. Total other long-term assets |
|
|
1,132 | 5,336 | 7,009 | 6,097 | 8,762 |
 | 1. Long-term prepaid expenses |
|
|
1,132 | 5,336 | 7,009 | 6,097 | 8,762 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
112,273 | 114,081 | 111,813 | 108,486 | 116,285 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
21,891 | 26,889 | 23,071 | 19,102 | 23,487 |
 | I. Current liabilities |
|
|
21,891 | 26,889 | 23,071 | 18,144 | 21,865 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,146 | 13,312 | 10,908 | 4,853 | 8,218 |
 | 4. Advances from customers |
|
|
2,129 | 5,947 | 414 | 1,877 | 99 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,424 | 1,947 | 2,095 | 1,532 | 2,570 |
 | 6. Payables to employees |
|
|
5,241 | 2,604 | 5,503 | 6,062 | 6,202 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,469 | 2,035 | 1,923 | 2,211 | 1,802 |
 | 12. Provision for short term payables |
|
|
2,035 | 792 | 1,856 | 1,402 | 2,492 |
 | 13. Bonus and welfare fund |
|
|
446 | 251 | 373 | 208 | 483 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | 958 | 1,622 |
 | 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 |
|
|
| | | 958 | 1,622 |
 | 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 |
|
|
90,382 | 87,192 | 88,742 | 89,384 | 92,798 |
 | I. ShareHolder's equity |
|
|
90,382 | 87,192 | 88,742 | 89,384 | 92,798 |
 | 1. Owner's investment capital |
|
|
83,100 | 83,100 | 83,100 | 83,100 | 83,100 |
 | 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 |
|
|
790 | 1,124 | 1,267 | 1,485 | 1,714 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
233 | 116 | 9 | 227 | 5 |
 | 11. After tax undistributed profit |
|
|
6,259 | 2,853 | 4,367 | 4,572 | 7,979 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
6,259 | 2,853 | 4,367 | 4,572 | 7,979 |
 | 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 |
|
|
112,273 | 114,081 | 111,813 | 108,486 | 116,285 |
There is no report.
|
|