|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
29,785 | 39,377 | 76,306 | 92,495 | 147,924 |
 | I. Cash and cash equivalents |
|
|
2,892 | 1,432 | 2,080 | 32,755 | 12,204 |
 | 1. Cash |
|
|
2,892 | 1,432 | 2,080 | 30,255 | 12,204 |
 | 2. Cash equivalents |
|
|
| | | 2,500 | |
 | II. Short-term financial investments |
|
|
4,900 | 17,200 | 12,370 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
4,900 | 17,200 | 12,370 | | |
 | III. Short-term receivables |
|
|
13,272 | 8,808 | 50,742 | 54,181 | 129,471 |
 | 1. Short-term receivables of customers |
|
|
13,583 | 6,626 | 52,774 | 30,355 | 17,492 |
 | 2. Prepayments to suppliers |
|
|
4,566 | 48 | 181 | 25,420 | 89,070 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 4,000 | | | |
 | 6. Other short-term receivables |
|
|
243 | 529 | 383 | 1,202 | 25,704 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,119 | -2,396 | -2,596 | -2,796 | -2,796 |
 | IV. Inventories |
|
|
8,428 | 11,722 | 11,001 | 5,237 | 2,678 |
 | 1. Inventories |
|
|
8,428 | 11,722 | 11,001 | 5,787 | 2,698 |
 | 2. Provision for decline in value of inventories |
|
|
| | | -550 | -20 |
 | V. Other current assets |
|
|
292 | 215 | 113 | 322 | 3,571 |
 | 1. Short-term prepaid expenses |
|
|
177 | 215 | 113 | 242 | 77 |
 | 2. Deductible VAT |
|
|
| | | 1 | 37 |
 | 3. Taxes and the State Receivables |
|
|
115 | | | 80 | 3,457 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
64,121 | 60,320 | 57,080 | 51,346 | 72,530 |
 | 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 |
|
|
29,498 | 27,748 | 26,159 | 21,349 | 19,989 |
 | 1. Tangible fixed assets |
|
|
29,498 | 27,748 | 26,159 | 21,349 | 19,989 |
 | - Cost |
|
|
86,369 | 86,459 | 86,459 | 69,638 | 61,658 |
 | - Accumulated depreciation |
|
|
-56,871 | -58,711 | -60,300 | -48,289 | -41,669 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
167 | 167 | 167 | 167 | 167 |
 | - Accumulated depreciation |
|
|
-167 | -167 | -167 | -167 | -167 |
 | III. Real Estate Investments |
|
|
34,348 | 32,390 | 30,629 | 28,868 | 52,014 |
 | - Cost |
|
|
59,564 | 59,564 | 59,564 | 59,564 | 80,368 |
 | - Accumulated depreciation |
|
|
-25,216 | -27,174 | -28,935 | -30,696 | -28,354 |
 | IV. Long-term assets in progress |
|
|
| | | 21 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 21 | |
 | IV. Long-term financial investments |
|
|
50 | 50 | | | |
 | 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 |
|
|
50 | 50 | | | |
 | V. Total other long-term assets |
|
|
225 | 132 | 292 | 1,108 | 527 |
 | 1. Long-term prepaid expenses |
|
|
225 | 132 | 292 | 1,108 | 527 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
93,906 | 99,697 | 133,386 | 143,841 | 220,454 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,577 | 16,922 | 44,236 | 18,506 | 96,442 |
 | I. Current liabilities |
|
|
10,342 | 11,166 | 38,201 | 12,471 | 90,406 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | 26,410 | | 80,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,716 | 995 | 1,457 | 2,032 | 1,413 |
 | 4. Advances from customers |
|
|
102 | 134 | 94 | 96 | 178 |
 | 5. Taxes and other payables to the State Budget |
|
|
480 | 737 | 970 | 171 | 327 |
 | 6. Payables to employees |
|
|
1,690 | 1,263 | 1,341 | 1,546 | 1,216 |
 | 7. Short-term accrued expenses |
|
|
861 | 4,253 | 4,258 | 5,122 | 4,363 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
22 | | 25 | | 29 |
 | 11. Other short-term payables |
|
|
4,109 | 3,528 | 3,460 | 3,363 | 2,809 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
363 | 258 | 185 | 139 | 71 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,235 | 5,755 | 6,035 | 6,035 | 6,035 |
 | 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 |
|
|
3,235 | 5,755 | 6,035 | 6,035 | 6,035 |
 | 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 |
|
|
80,329 | 82,776 | 89,150 | 125,335 | 124,012 |
 | I. ShareHolder's equity |
|
|
80,329 | 82,776 | 89,150 | 125,335 | 124,012 |
 | 1. Owner's investment capital |
|
|
46,624 | 46,624 | 46,624 | 46,624 | 46,624 |
 | 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 |
|
|
24,225 | 24,225 | 24,225 | 24,225 | 74,049 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
9,480 | 11,927 | 18,301 | 54,486 | 3,340 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
499 | 5,750 | 8,197 | 13,639 | |
 | - Profit after tax undistributed this period |
|
|
8,981 | 6,177 | 10,104 | 40,847 | 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 |
|
|
93,906 | 99,697 | 133,386 | 143,841 | 220,454 |
There is no report.
|
|