|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
195,945 | 185,885 | 155,208 | 153,330 | 181,584 |
 | I. Cash and cash equivalents |
|
|
4,250 | 6,275 | 2,176 | 5,030 | 5,902 |
 | 1. Cash |
|
|
3,914 | 5,939 | 2,176 | 5,030 | 5,902 |
 | 2. Cash equivalents |
|
|
336 | 336 | | | |
 | II. Short-term financial investments |
|
|
| | 15,000 | 5,000 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 15,000 | 5,000 | |
 | III. Short-term receivables |
|
|
101,587 | 91,000 | 100,227 | 103,201 | 132,077 |
 | 1. Short-term receivables of customers |
|
|
54,391 | 46,555 | 54,531 | 51,178 | 70,853 |
 | 2. Prepayments to suppliers |
|
|
11,548 | 7,794 | 6,627 | 9,436 | 12,775 |
 | 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 |
|
|
35,648 | 36,650 | 39,069 | 42,586 | 48,449 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
62,406 | 50,017 | 33,449 | 36,536 | 40,370 |
 | 1. Inventories |
|
|
62,406 | 50,017 | 33,449 | 36,536 | 40,370 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
27,702 | 38,593 | 4,357 | 3,563 | 3,235 |
 | 1. Short-term prepaid expenses |
|
|
1,821 | 1,476 | 1,368 | 1,301 | 1,127 |
 | 2. Deductible VAT |
|
|
25,833 | 36,973 | 2,617 | 1,859 | 1,662 |
 | 3. Taxes and the State Receivables |
|
|
49 | 144 | 372 | 403 | 447 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
39,129 | 37,418 | 36,255 | 35,322 | 34,717 |
 | I. Long-term receivables |
|
|
100 | 100 | 100 | 100 | 107 |
 | 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 |
|
|
100 | 100 | 100 | 100 | 107 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
12,054 | 10,998 | 10,062 | 9,185 | 8,391 |
 | 1. Tangible fixed assets |
|
|
10,998 | 9,941 | 9,006 | 8,128 | 7,335 |
 | - Cost |
|
|
60,996 | 61,067 | 61,067 | 61,067 | 58,512 |
 | - Accumulated depreciation |
|
|
-49,998 | -51,126 | -52,061 | -52,939 | -51,178 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,056 | 1,056 | 1,056 | 1,056 | 1,056 |
 | - Cost |
|
|
1,056 | 1,056 | 1,056 | 1,056 | 1,056 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
41 | 41 | 41 | 41 | 41 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
41 | 41 | 41 | 41 | 41 |
 | IV. Long-term financial investments |
|
|
20,375 | 20,375 | 20,375 | 20,375 | 20,375 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 3. Other investments in equity instruments |
|
|
375 | 375 | 375 | 375 | 375 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
6,559 | 5,905 | 5,677 | 5,622 | 5,803 |
 | 1. Long-term prepaid expenses |
|
|
6,559 | 5,905 | 5,677 | 5,622 | 5,803 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
235,074 | 223,303 | 191,463 | 188,652 | 216,301 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
175,771 | 164,206 | 133,775 | 130,937 | 157,990 |
 | I. Current liabilities |
|
|
155,771 | 144,206 | 113,775 | 110,937 | 137,990 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
13,009 | 9,554 | 5,990 | 13,656 | 7,020 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
19,220 | 26,626 | 17,973 | 14,058 | 24,392 |
 | 4. Advances from customers |
|
|
61,523 | 38,132 | 30,614 | 27,549 | 38,508 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,331 | 3,351 | 3,249 | 2,202 | 4,376 |
 | 6. Payables to employees |
|
|
2,460 | 6,325 | 3,267 | 2,525 | 4,035 |
 | 7. Short-term accrued expenses |
|
|
9,086 | 12,891 | 11,717 | 13,774 | 20,731 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
332 | 385 | 201 | 201 | 201 |
 | 11. Other short-term payables |
|
|
46,200 | 46,469 | 40,318 | 36,814 | 38,579 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
611 | 473 | 447 | 159 | 148 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 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 |
|
|
59,303 | 59,097 | 57,688 | 57,714 | 58,311 |
 | I. ShareHolder's equity |
|
|
59,303 | 59,097 | 57,688 | 57,714 | 58,311 |
 | 1. Owner's investment capital |
|
|
55,000 | 55,000 | 55,000 | 55,000 | 55,000 |
 | 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 |
|
|
1,980 | 1,980 | 1,980 | 1,980 | 1,980 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,323 | 2,117 | 708 | 735 | 1,331 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
2,323 | 2,117 | 708 | 735 | 1,331 |
 | 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 |
|
|
235,074 | 223,303 | 191,463 | 188,652 | 216,301 |
There is no report.
|
|