|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
137,449 | 117,085 | 138,404 | 74,907 | 95,293 |
 | I. Cash and cash equivalents |
|
|
23,240 | 7,726 | 7,762 | 6,456 | 4,966 |
 | 1. Cash |
|
|
1,498 | 726 | 1,762 | 4,456 | 2,731 |
 | 2. Cash equivalents |
|
|
21,742 | 7,000 | 6,000 | 2,000 | 2,235 |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
33,746 | 89,439 | 107,279 | 50,836 | 64,070 |
 | 1. Short-term receivables of customers |
|
|
35,311 | 91,256 | 110,288 | 53,859 | 63,288 |
 | 2. Prepayments to suppliers |
|
|
96 | 43 | 28 | 84 | 940 |
 | 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 |
|
|
859 | 992 | 770 | 642 | 1,446 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,520 | -2,852 | -3,807 | -3,749 | -1,604 |
 | IV. Inventories |
|
|
79,966 | 19,422 | 22,711 | 17,615 | 25,608 |
 | 1. Inventories |
|
|
79,966 | 19,422 | 22,711 | 17,615 | 25,608 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
497 | 497 | 653 | | 648 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
497 | 497 | 653 | | 648 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,805 | 15,668 | 15,175 | 15,835 | 17,735 |
 | I. Long-term receivables |
|
|
20 | 20 | 20 | 147 | 20 |
 | 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 |
|
|
20 | 20 | 20 | 147 | 20 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
10,728 | 10,399 | 9,384 | 10,121 | 11,484 |
 | 1. Tangible fixed assets |
|
|
10,695 | 10,370 | 9,359 | 9,800 | 10,464 |
 | - Cost |
|
|
32,596 | 32,383 | 32,383 | 33,351 | 35,150 |
 | - Accumulated depreciation |
|
|
-21,901 | -22,012 | -23,024 | -23,551 | -24,685 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
32 | 29 | 25 | 321 | 1,020 |
 | - Cost |
|
|
74 | 74 | 74 | 374 | 1,136 |
 | - Accumulated depreciation |
|
|
-41 | -45 | -48 | -52 | -116 |
 | 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. 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 |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
4,057 | 5,249 | 5,771 | 5,567 | 6,230 |
 | 1. Long-term prepaid expenses |
|
|
4,057 | 5,249 | 5,771 | 5,567 | 6,230 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
152,254 | 132,752 | 153,579 | 90,742 | 113,027 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
112,036 | 91,908 | 111,797 | 48,338 | 69,790 |
 | I. Current liabilities |
|
|
112,036 | 91,908 | 111,797 | 48,338 | 69,448 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
16,632 | 19,393 | 17,676 | 13,797 | 20,393 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
40,868 | 39,767 | 59,987 | 6,226 | 23,014 |
 | 4. Advances from customers |
|
|
39,709 | 7,135 | 9,972 | 4,827 | 2,220 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,780 | 4,986 | 4,612 | 6,092 | 2,581 |
 | 6. Payables to employees |
|
|
2,784 | 13,165 | 10,742 | 11,411 | 17,265 |
 | 7. Short-term accrued expenses |
|
|
| 953 | 77 | | 73 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,733 | 5,280 | 7,337 | 4,866 | 2,856 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
530 | 1,229 | 1,394 | 1,120 | 1,046 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | 343 |
 | 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 |
|
|
| | | | 343 |
 | 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 |
|
|
40,217 | 40,845 | 41,783 | 42,404 | 43,237 |
 | I. ShareHolder's equity |
|
|
40,217 | 40,845 | 41,783 | 42,404 | 43,237 |
 | 1. Owner's investment capital |
|
|
30,741 | 30,741 | 30,741 | 30,741 | 30,741 |
 | 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 |
|
|
3,195 | 3,768 | 4,389 | 5,010 | 5,631 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,281 | 6,336 | 6,653 | 6,653 | 6,866 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
6,281 | 6,336 | 6,653 | 6,653 | 6,866 |
 | 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 |
|
|
152,254 | 132,752 | 153,579 | 90,742 | 113,027 |
There is no report.
|
|