|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
186,236 | 123,776 | 84,777 | 42,243 | 45,978 |
 | I. Cash and cash equivalents |
|
|
59,942 | 1,495 | 14,891 | 1,021 | 543 |
 | 1. Cash |
|
|
59,942 | 1,495 | 14,891 | 1,021 | 543 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
212 | 102 | 102 | 57 | 390 |
 | 1. Trading securities |
|
|
1,373 | 1,373 | 1,373 | 1,373 | 1,373 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,161 | -1,270 | -1,270 | -1,315 | -982 |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
92,689 | 107,459 | 61,581 | 33,014 | 37,071 |
 | 1. Short-term receivables of customers |
|
|
44,656 | 42,442 | 35,680 | 32,470 | 32,781 |
 | 2. Prepayments to suppliers |
|
|
50,788 | 67,928 | 68,828 | 67,658 | 66,349 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
222 | 222 | 7,126 | | 9,526 |
 | 6. Other short-term receivables |
|
|
9,815 | 21,690 | 6,592 | 6,580 | 7,266 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,793 | -24,823 | -56,645 | -73,693 | -78,852 |
 | IV. Inventories |
|
|
27,849 | 10,812 | 4,451 | 4,451 | 4,451 |
 | 1. Inventories |
|
|
32,437 | 13,483 | 4,451 | 4,451 | 4,451 |
 | 2. Provision for decline in value of inventories |
|
|
-4,588 | -2,671 | | | |
 | V. Other current assets |
|
|
5,545 | 3,907 | 3,752 | 3,699 | 3,523 |
 | 1. Short-term prepaid expenses |
|
|
4 | 27 | 57 | 60 | 45 |
 | 2. Deductible VAT |
|
|
4,851 | 3,138 | 3,005 | 2,949 | 2,871 |
 | 3. Taxes and the State Receivables |
|
|
690 | 742 | 690 | 690 | 607 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
63,970 | 53,696 | 45,494 | 66,278 | 54,665 |
 | I. Long-term receivables |
|
|
| | | 24,326 | 15,300 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | 24,326 | 15,300 |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
19,863 | 10,757 | 8,111 | 5,926 | 3,779 |
 | 1. Tangible fixed assets |
|
|
19,726 | 10,654 | 8,044 | 5,894 | 3,779 |
 | - Cost |
|
|
42,093 | 30,522 | 28,897 | 28,897 | 27,740 |
 | - Accumulated depreciation |
|
|
-22,367 | -19,867 | -20,853 | -23,004 | -23,962 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
137 | 102 | 67 | 32 | |
 | - Cost |
|
|
1,209 | 1,209 | 351 | 351 | 351 |
 | - Accumulated depreciation |
|
|
-1,072 | -1,107 | -284 | -319 | -351 |
 | III. Real Estate Investments |
|
|
11,917 | 11,917 | 11,917 | 11,917 | 11,917 |
 | - Cost |
|
|
13,531 | 13,531 | 13,531 | 13,531 | 13,531 |
 | - Accumulated depreciation |
|
|
-1,615 | -1,615 | -1,615 | -1,615 | -1,615 |
 | IV. Long-term assets in progress |
|
|
90 | 90 | 90 | 90 | 90 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
90 | 90 | 90 | 90 | 90 |
 | IV. Long-term financial investments |
|
|
30,791 | 30,149 | 24,868 | 23,776 | 23,579 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
25,373 | 24,732 | 24,818 | 23,726 | 23,529 |
 | 3. Other investments in equity instruments |
|
|
8,725 | 8,725 | 8,725 | 8,725 | 8,725 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,307 | -3,307 | -8,675 | -8,675 | -8,675 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,310 | 784 | 507 | 244 | 1 |
 | 1. Long-term prepaid expenses |
|
|
354 | 67 | 30 | 5 | 1 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
956 | 717 | 478 | 239 | |
 | TOTAL ASSETS |
|
|
250,207 | 177,472 | 130,271 | 108,522 | 100,643 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
75,111 | 32,286 | 30,374 | 31,343 | 31,368 |
 | I. Current liabilities |
|
|
32,111 | 32,286 | 30,134 | 31,343 | 31,128 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
10,210 | 8,967 | 8,822 | 8,822 | 8,822 |
 | 4. Advances from customers |
|
|
7,286 | 5,026 | 2,197 | 2,194 | 2,147 |
 | 5. Taxes and other payables to the State Budget |
|
|
51 | 43 | 75 | 75 | 63 |
 | 6. Payables to employees |
|
|
1,835 | 1,532 | 81 | 81 | 174 |
 | 7. Short-term accrued expenses |
|
|
6,001 | 9,429 | 11,890 | 12,850 | 12,850 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 186 | | | |
 | 11. Other short-term payables |
|
|
6,637 | 7,012 | 6,977 | 7,229 | 6,980 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
92 | 92 | 92 | 92 | 92 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
43,000 | | 240 | | 240 |
 | 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 |
|
|
43,000 | | 240 | | 240 |
 | 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 |
|
|
175,096 | 145,186 | 99,897 | 77,179 | 69,275 |
 | I. ShareHolder's equity |
|
|
175,096 | 145,186 | 99,897 | 77,179 | 69,275 |
 | 1. Owner's investment capital |
|
|
95,699 | 95,699 | 95,699 | 95,699 | 95,699 |
 | 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 |
|
|
147,821 | 147,821 | 147,821 | 147,821 | 147,821 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-69,279 | -98,552 | -144,421 | -167,107 | -174,981 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-49,297 | -69,279 | -98,552 | -144,421 | -167,107 |
 | - Profit after tax undistributed this period |
|
|
-19,983 | -29,272 | -45,869 | -22,686 | -7,874 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
856 | 218 | 798 | 766 | 736 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
250,207 | 177,472 | 130,271 | 108,522 | 100,643 |
There is no report.
|
|