|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
125,296 | 110,904 | 106,782 | 88,824 | 91,788 |
 | I. Cash and cash equivalents |
|
|
33,015 | 5,895 | 7,149 | 2,138 | 1,090 |
 | 1. Cash |
|
|
4,703 | 1,859 | 3,649 | 2,138 | 1,090 |
 | 2. Cash equivalents |
|
|
28,312 | 4,036 | 3,500 | | |
 | II. Short-term financial investments |
|
|
35,273 | 71,158 | 69,407 | 62,300 | 39,800 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
35,273 | 71,158 | 69,407 | 62,300 | 39,800 |
 | III. Short-term receivables |
|
|
35,249 | 20,581 | 20,320 | 3,375 | 23,988 |
 | 1. Short-term receivables of customers |
|
|
6,413 | 1,928 | 2,319 | 2,309 | 189 |
 | 2. Prepayments to suppliers |
|
|
97 | 43 | 26 | 211 | 23,064 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
24,535 | 24,535 | 24,535 | 24,535 | 24,535 |
 | 6. Other short-term receivables |
|
|
4,289 | 3,695 | 3,061 | 3,091 | 2,189 |
 | 7. Provision for doubtful short-term receivables |
|
|
-85 | -9,621 | -9,621 | -26,771 | -25,988 |
 | IV. Inventories |
|
|
21,666 | 13,190 | 9,905 | 20,936 | 26,793 |
 | 1. Inventories |
|
|
21,666 | 13,190 | 9,905 | 20,936 | 26,793 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
94 | 80 | | 74 | 117 |
 | 1. Short-term prepaid expenses |
|
|
93 | 67 | | 68 | 87 |
 | 2. Deductible VAT |
|
|
| 13 | | | |
 | 3. Taxes and the State Receivables |
|
|
1 | | | 6 | 30 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
70,226 | 69,989 | 68,873 | 87,228 | 88,207 |
 | I. Long-term receivables |
|
|
55,713 | 56,346 | 56,047 | 54,143 | 54,388 |
 | 1. Long-term customer's receivables |
|
|
2,801 | 3,434 | 3,135 | 1,236 | 1,481 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
52,912 | 52,912 | 52,912 | 52,907 | 52,907 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,402 | 2,068 | 2,049 | 1,696 | 1,343 |
 | 1. Tangible fixed assets |
|
|
2,402 | 2,068 | 1,890 | 1,559 | 1,228 |
 | - Cost |
|
|
7,032 | 6,973 | 7,087 | 6,954 | 6,305 |
 | - Accumulated depreciation |
|
|
-4,630 | -4,905 | -5,197 | -5,395 | -5,077 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | 159 | 137 | 115 |
 | - Cost |
|
|
| | 175 | 175 | 175 |
 | - Accumulated depreciation |
|
|
| | -16 | -38 | -60 |
 | III. Real Estate Investments |
|
|
3,854 | 3,492 | 2,908 | 2,834 | 2,454 |
 | - Cost |
|
|
8,880 | 8,880 | 8,592 | 8,899 | 8,899 |
 | - Accumulated depreciation |
|
|
-5,026 | -5,388 | -5,684 | -6,064 | -6,445 |
 | IV. Long-term assets in progress |
|
|
3,914 | 4,064 | 3,914 | 3,870 | 3,870 |
 | 1. Costs of long-term production, business in progress |
|
|
| 3,914 | 3,914 | 3,870 | 3,870 |
 | 2. Costs of construction in progress |
|
|
3,914 | 150 | | | |
 | IV. Long-term financial investments |
|
|
3,672 | 3,672 | 3,672 | 24,250 | 25,930 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
25,930 | 25,930 | 25,930 | 25,930 | 25,930 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-25,258 | -25,258 | -25,258 | -1,680 | |
 | 5. Investments holding until maturity |
|
|
3,000 | 3,000 | 3,000 | | |
 | V. Total other long-term assets |
|
|
670 | 346 | 284 | 436 | 222 |
 | 1. Long-term prepaid expenses |
|
|
408 | 167 | 153 | 305 | 137 |
 | 2. Deferred income tax assets |
|
|
262 | 179 | 130 | 130 | 85 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
195,522 | 180,893 | 175,655 | 176,052 | 179,995 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
23,234 | 10,785 | 8,608 | 10,018 | 14,507 |
 | I. Current liabilities |
|
|
9,842 | 5,656 | 5,508 | 8,053 | 12,586 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,337 | 104 | 230 | 447 | 425 |
 | 4. Advances from customers |
|
|
| | | | 4,946 |
 | 5. Taxes and other payables to the State Budget |
|
|
518 | 198 | 490 | 972 | 940 |
 | 6. Payables to employees |
|
|
953 | 25 | | 330 | 1,125 |
 | 7. Short-term accrued expenses |
|
|
110 | 189 | 78 | 847 | 119 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
73 | 5 | 5 | 39 | |
 | 11. Other short-term payables |
|
|
2,420 | 1,454 | 1,559 | 2,674 | 2,894 |
 | 12. Provision for short term payables |
|
|
| | | 288 | |
 | 13. Bonus and welfare fund |
|
|
4,431 | 3,681 | 3,145 | 2,456 | 2,136 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
13,392 | 5,128 | 3,100 | 1,965 | 1,921 |
 | 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 |
|
|
2,241 | 2,245 | 2,365 | 1,965 | 1,921 |
 | 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 |
|
|
11,151 | 2,884 | 735 | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
172,288 | 170,108 | 167,047 | 166,034 | 165,487 |
 | I. ShareHolder's equity |
|
|
172,288 | 170,108 | 167,047 | 166,034 | 165,487 |
 | 1. Owner's investment capital |
|
|
80,600 | 80,600 | 80,600 | 80,600 | 80,600 |
 | 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 |
|
|
65,966 | 65,966 | 65,966 | 65,966 | 65,966 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
25,722 | 23,542 | 20,480 | 19,468 | 18,921 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
23,358 | 21,077 | 17,648 | 16,547 | 15,581 |
 | - Profit after tax undistributed this period |
|
|
2,364 | 2,464 | 2,832 | 2,921 | 3,340 |
 | 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 |
|
|
195,522 | 180,893 | 175,655 | 176,052 | 179,995 |
There is no report.
|
|