|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
159,111 | 153,510 | 149,208 | 163,170 | 138,406 |
 | I. Cash and cash equivalents |
|
|
29,081 | 17,140 | 11,232 | 39,622 | 20,757 |
 | 1. Cash |
|
|
29,081 | 17,140 | 11,232 | 39,622 | 20,757 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
128 | 128 | 108 | 108 | 108 |
 | 1. Trading securities |
|
|
584 | 584 | 584 | 584 | 584 |
 | 2. Provision for diminution in value of trading securities |
|
|
-456 | -456 | -476 | -476 | -476 |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
64,826 | 63,036 | 80,711 | 68,910 | 63,640 |
 | 1. Short-term receivables of customers |
|
|
74,396 | 78,817 | 96,598 | 88,652 | 74,889 |
 | 2. Prepayments to suppliers |
|
|
8,401 | 257 | 3,767 | 2,329 | 2,635 |
 | 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 |
|
|
790 | 613 | 513 | 659 | 783 |
 | 7. Provision for doubtful short-term receivables |
|
|
-18,762 | -16,652 | -20,167 | -22,729 | -14,666 |
 | IV. Inventories |
|
|
64,455 | 73,148 | 56,882 | 54,048 | 53,653 |
 | 1. Inventories |
|
|
64,455 | 73,148 | 56,882 | 54,048 | 53,653 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
622 | 60 | 275 | 481 | 248 |
 | 1. Short-term prepaid expenses |
|
|
| 60 | 275 | 481 | 248 |
 | 2. Deductible VAT |
|
|
618 | | | | |
 | 3. Taxes and the State Receivables |
|
|
4 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,822 | 21,548 | 18,261 | 21,750 | 23,240 |
 | 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 |
|
|
16,718 | 14,425 | 10,733 | 15,411 | 16,929 |
 | 1. Tangible fixed assets |
|
|
15,664 | 13,370 | 9,678 | 14,356 | 15,874 |
 | - Cost |
|
|
119,825 | 122,184 | 123,096 | 132,962 | 139,957 |
 | - Accumulated depreciation |
|
|
-104,162 | -108,813 | -113,418 | -118,606 | -124,083 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,055 | 1,055 | 1,055 | 1,055 | 1,055 |
 | - Cost |
|
|
2,447 | 2,447 | 2,447 | 2,447 | 2,447 |
 | - Accumulated depreciation |
|
|
-1,393 | -1,393 | -1,393 | -1,393 | -1,393 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
45 | | 942 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
45 | | 942 | | |
 | IV. Long-term financial investments |
|
|
3,900 | 3,900 | 3,900 | 3,900 | 3,900 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,900 | 3,900 | 3,900 | 3,900 | 3,900 |
 | 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 |
|
|
2,159 | 3,223 | 2,686 | 2,439 | 2,412 |
 | 1. Long-term prepaid expenses |
|
|
2,159 | 3,223 | 2,686 | 2,139 | 2,412 |
 | 2. Deferred income tax assets |
|
|
| | | 301 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
181,933 | 175,059 | 167,468 | 184,920 | 161,647 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
108,964 | 103,564 | 96,131 | 113,344 | 87,916 |
 | I. Current liabilities |
|
|
108,964 | 103,564 | 94,424 | 110,512 | 86,861 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
39,614 | 58,504 | 40,752 | 50,651 | 43,435 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
30,329 | 20,508 | 23,561 | 22,478 | 16,696 |
 | 4. Advances from customers |
|
|
8,354 | 797 | 3,111 | 10,186 | 2,709 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,107 | 1,956 | 3,513 | 3,858 | 2,515 |
 | 6. Payables to employees |
|
|
8,150 | 9,713 | 10,017 | 11,324 | 10,074 |
 | 7. Short-term accrued expenses |
|
|
81 | 70 | 70 | 70 | 74 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
678 | 709 | 630 | 839 | 899 |
 | 12. Provision for short term payables |
|
|
19,483 | 11,139 | 11,878 | 10,937 | 10,287 |
 | 13. Bonus and welfare fund |
|
|
168 | 169 | 891 | 168 | 171 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | 1,707 | 2,832 | 1,056 |
 | 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 |
|
|
| | 1,707 | 2,832 | 1,056 |
 | 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 |
|
|
72,969 | 71,495 | 71,337 | 71,577 | 73,730 |
 | I. ShareHolder's equity |
|
|
72,969 | 71,495 | 71,337 | 71,577 | 73,730 |
 | 1. Owner's investment capital |
|
|
30,508 | 30,508 | 30,508 | 30,508 | 30,508 |
 | 2. Share capital surplus |
|
|
136 | 136 | 136 | 136 | 136 |
 | 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 |
|
|
22,759 | 22,759 | 22,759 | 22,759 | 22,759 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
19,567 | 18,092 | 17,935 | 18,174 | 20,328 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
342 | 838 | 3,064 | 2,907 | 3,147 |
 | - Profit after tax undistributed this period |
|
|
19,225 | 17,254 | 14,870 | 15,267 | 17,181 |
 | 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 |
|
|
181,933 | 175,059 | 167,468 | 184,920 | 161,647 |
There is no report.
|
|