|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
112,308 | 155,307 | 158,850 | 112,404 | 122,874 |
 | I. Cash and cash equivalents |
|
|
16,246 | 12,266 | 6,354 | 5,015 | 5,965 |
 | 1. Cash |
|
|
16,246 | 12,266 | 6,354 | 5,015 | 5,965 |
 | 2. Cash equivalents |
|
|
| | | | |
 | 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 |
|
|
83,199 | 111,157 | 135,276 | 72,796 | 76,989 |
 | 1. Short-term receivables of customers |
|
|
82,415 | 88,756 | 131,131 | 68,371 | 75,118 |
 | 2. Prepayments to suppliers |
|
|
707 | 2,674 | 100 | 75 | 1,374 |
 | 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 |
|
|
1,569 | 20,619 | 4,639 | 4,351 | 664 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,492 | -892 | -594 | | -168 |
 | IV. Inventories |
|
|
12,124 | 29,175 | 17,061 | 33,653 | 38,983 |
 | 1. Inventories |
|
|
12,124 | 29,175 | 17,061 | 33,653 | 38,983 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
739 | 2,709 | 159 | 939 | 938 |
 | 1. Short-term prepaid expenses |
|
|
564 | 2,534 | 159 | 250 | 311 |
 | 2. Deductible VAT |
|
|
| 175 | | | |
 | 3. Taxes and the State Receivables |
|
|
175 | | | 689 | 627 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
43,675 | 47,703 | 45,680 | 41,284 | 58,771 |
 | 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 |
|
|
42,691 | 47,214 | 45,643 | 40,730 | 56,909 |
 | 1. Tangible fixed assets |
|
|
42,510 | 46,932 | 45,506 | 40,685 | 56,909 |
 | - Cost |
|
|
156,314 | 170,126 | 179,839 | 185,197 | 209,683 |
 | - Accumulated depreciation |
|
|
-113,804 | -123,194 | -134,333 | -144,512 | -152,774 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
181 | 282 | 137 | 45 | |
 | - Cost |
|
|
798 | 1,047 | 1,047 | 1,047 | 1,047 |
 | - Accumulated depreciation |
|
|
-617 | -764 | -910 | -1,001 | -1,047 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 713 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 713 |
 | 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 |
|
|
985 | 488 | 37 | 554 | 1,149 |
 | 1. Long-term prepaid expenses |
|
|
985 | 488 | 37 | 554 | 1,149 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
155,984 | 203,010 | 204,530 | 153,688 | 181,645 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
105,152 | 153,290 | 155,908 | 108,006 | 140,898 |
 | I. Current liabilities |
|
|
104,876 | 153,014 | 154,096 | 106,961 | 121,566 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 3,000 | 3,941 | 11,811 | 24,346 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
75,385 | 122,104 | 127,670 | 76,672 | 89,919 |
 | 4. Advances from customers |
|
|
8 | | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,396 | 6,436 | 2,179 | 1,039 | 554 |
 | 6. Payables to employees |
|
|
10,746 | 663 | 12,478 | 9,802 | 4,327 |
 | 7. Short-term accrued expenses |
|
|
1,223 | 7,606 | 144 | 82 | 95 |
 | 8. Short-term intercompany payables |
|
|
| 24 | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
866 | 250 | 683 | 4,214 | 321 |
 | 12. Provision for short term payables |
|
|
13,880 | 12,227 | 6,370 | 2,463 | 1,365 |
 | 13. Bonus and welfare fund |
|
|
1,373 | 704 | 632 | 877 | 638 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
276 | 276 | 1,811 | 1,045 | 19,332 |
 | 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 |
|
|
| | 1,811 | 1,045 | 19,332 |
 | 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 |
|
|
276 | 276 | | | |
 | B. OWNER'S EQUITY |
|
|
50,831 | 49,720 | 48,622 | 45,682 | 40,747 |
 | I. ShareHolder's equity |
|
|
35,093 | 35,083 | 35,134 | 33,622 | 33,969 |
 | 1. Owner's investment capital |
|
|
27,000 | 27,000 | 27,000 | 27,000 | 27,000 |
 | 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 |
|
|
3,392 | 3,392 | 3,392 | 3,392 | 3,392 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
4,701 | 4,691 | 4,742 | 3,230 | 3,577 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
4,701 | 4,691 | 4,742 | 3,230 | 3,577 |
 | 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 |
|
|
15,738 | 14,637 | 13,488 | 12,059 | 6,778 |
 | 1. Funding resources |
|
|
12,037 | 9,438 | 9,438 | 8,000 | 3,731 |
 | 2. Funding resources that form fixed assets |
|
|
3,701 | 5,199 | 4,050 | 4,059 | 3,047 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
155,984 | 203,010 | 204,530 | 153,688 | 181,645 |
There is no report.
|
|