|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
70,811 | 112,983 | 128,660 | 135,968 | 145,047 |
 | I. Cash and cash equivalents |
|
|
8,371 | 7,755 | 6,804 | 40,157 | 17,229 |
 | 1. Cash |
|
|
8,371 | 7,755 | 6,804 | 11,157 | 14,229 |
 | 2. Cash equivalents |
|
|
| | | 29,000 | 3,000 |
 | 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 |
|
|
15,751 | 13,424 | 26,649 | 14,811 | 48,161 |
 | 1. Short-term receivables of customers |
|
|
15,441 | 12,474 | 25,641 | 12,532 | 43,879 |
 | 2. Prepayments to suppliers |
|
|
569 | 708 | 618 | 2,260 | 2,865 |
 | 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 |
|
|
382 | 650 | 390 | 20 | 1,418 |
 | 7. Provision for doubtful short-term receivables |
|
|
-641 | -408 | | | |
 | IV. Inventories |
|
|
46,607 | 90,138 | 93,402 | 78,827 | 77,057 |
 | 1. Inventories |
|
|
47,303 | 90,138 | 93,402 | 78,827 | 77,057 |
 | 2. Provision for decline in value of inventories |
|
|
-696 | | | | |
 | V. Other current assets |
|
|
82 | 1,666 | 1,805 | 2,172 | 2,600 |
 | 1. Short-term prepaid expenses |
|
|
82 | | 103 | | |
 | 2. Deductible VAT |
|
|
| 1,666 | 1,702 | 2,172 | 2,600 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
20,339 | 18,063 | 15,455 | 15,572 | 15,216 |
 | I. Long-term receivables |
|
|
10 | 10 | 10 | 10 | 10 |
 | 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 |
|
|
10 | 10 | 10 | 10 | 10 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
18,607 | 17,221 | 15,194 | 14,956 | 12,374 |
 | 1. Tangible fixed assets |
|
|
18,607 | 17,221 | 15,194 | 14,956 | 12,215 |
 | - Cost |
|
|
90,499 | 92,700 | 94,092 | 93,165 | 93,719 |
 | - Accumulated depreciation |
|
|
-71,892 | -75,480 | -78,897 | -78,209 | -81,504 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | 159 |
 | - Cost |
|
|
| | | | 170 |
 | - Accumulated depreciation |
|
|
| | | | -11 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 1,315 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 1,315 |
 | 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 |
|
|
1,722 | 832 | 251 | 606 | 1,518 |
 | 1. Long-term prepaid expenses |
|
|
1,722 | 832 | 251 | 606 | 1,518 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
91,150 | 131,046 | 144,115 | 151,540 | 160,264 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
63,466 | 90,576 | 93,228 | 94,607 | 101,901 |
 | I. Current liabilities |
|
|
63,466 | 90,576 | 93,228 | 94,607 | 101,901 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
19,908 | 17,903 | 2,858 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
30,600 | 63,997 | 70,918 | 66,184 | 64,009 |
 | 4. Advances from customers |
|
|
5,518 | 2,531 | 573 | 690 | 5,144 |
 | 5. Taxes and other payables to the State Budget |
|
|
318 | 47 | 235 | 662 | 2,110 |
 | 6. Payables to employees |
|
|
4,289 | 4,211 | 11,358 | 14,011 | 24,808 |
 | 7. Short-term accrued expenses |
|
|
60 | 68 | 81 | 69 | 78 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,620 | 1,650 | 1,159 | 1,967 | 1,241 |
 | 12. Provision for short term payables |
|
|
| | 5,500 | 9,450 | |
 | 13. Bonus and welfare fund |
|
|
154 | 168 | 547 | 1,573 | 4,511 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
27,683 | 40,470 | 50,888 | 56,933 | 58,363 |
 | I. ShareHolder's equity |
|
|
27,683 | 40,470 | 50,888 | 56,933 | 58,363 |
 | 1. Owner's investment capital |
|
|
48,634 | 48,634 | 48,634 | 48,634 | 48,634 |
 | 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 |
|
|
1,135 | 1,135 | 1,135 | 1,135 | 1,135 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-22,086 | -9,300 | 1,119 | 7,164 | 8,594 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-9,068 | -22,086 | | | |
 | - Profit after tax undistributed this period |
|
|
-13,018 | 12,786 | 1,119 | 7,164 | 8,594 |
 | 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 |
|
|
91,150 | 131,046 | 144,115 | 151,540 | 160,264 |
There is no report.
|
|