|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
34,966 | 33,600 | 40,787 | 55,287 | 47,812 |
 | I. Cash and cash equivalents |
|
|
969 | 7,684 | 6,197 | 20,489 | 17,774 |
 | 1. Cash |
|
|
969 | 1,684 | 4,197 | 11,589 | 1,774 |
 | 2. Cash equivalents |
|
|
| 6,000 | 2,000 | 8,900 | 16,000 |
 | II. Short-term financial investments |
|
|
3,000 | | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,000 | | | | |
 | III. Short-term receivables |
|
|
3,403 | 5,519 | 5,468 | 5,531 | 3,159 |
 | 1. Short-term receivables of customers |
|
|
27 | 3,593 | 3,987 | 4,297 | 1,823 |
 | 2. Prepayments to suppliers |
|
|
22 | 1,292 | 977 | 822 | 1,006 |
 | 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 |
|
|
3,354 | 635 | 504 | 412 | 329 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
27,289 | 20,211 | 28,732 | 28,540 | 26,193 |
 | 1. Inventories |
|
|
27,289 | 20,211 | 28,732 | 28,540 | 26,193 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
306 | 185 | 390 | 727 | 686 |
 | 1. Short-term prepaid expenses |
|
|
212 | 182 | 390 | 227 | 408 |
 | 2. Deductible VAT |
|
|
95 | 3 | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | 500 | 278 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
162,575 | 159,583 | 158,749 | 140,950 | 142,084 |
 | 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 |
|
|
133,576 | 120,888 | 117,366 | 103,384 | 96,319 |
 | 1. Tangible fixed assets |
|
|
103,778 | 91,242 | 87,793 | 73,883 | 67,011 |
 | - Cost |
|
|
493,460 | 502,009 | 520,157 | 528,716 | 535,293 |
 | - Accumulated depreciation |
|
|
-389,681 | -410,767 | -432,365 | -454,833 | -468,282 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
29,797 | 29,646 | 29,573 | 29,501 | 29,308 |
 | - Cost |
|
|
33,170 | 33,170 | 33,170 | 33,170 | 32,129 |
 | - Accumulated depreciation |
|
|
-3,373 | -3,524 | -3,597 | -3,669 | -2,821 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 140 | 30 | 1,388 | 2,108 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 140 | 30 | 1,388 | 2,108 |
 | IV. Long-term financial investments |
|
|
21,611 | 22,500 | 22,500 | 22,500 | 22,500 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
22,500 | 22,500 | 22,500 | 22,500 | 22,500 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-889 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
7,388 | 16,055 | 18,853 | 13,678 | 21,157 |
 | 1. Long-term prepaid expenses |
|
|
7,388 | 16,055 | 18,853 | 13,678 | 21,157 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
197,541 | 193,182 | 199,536 | 196,237 | 189,896 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
42,813 | 37,725 | 44,057 | 41,747 | 33,947 |
 | I. Current liabilities |
|
|
41,731 | 37,031 | 37,234 | 41,747 | 33,947 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
19,092 | 7,686 | 10,081 | 8,510 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,628 | 12,595 | 8,643 | 11,997 | 9,240 |
 | 4. Advances from customers |
|
|
3 | 472 | 16 | | 9 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,486 | 4,163 | 6,762 | 9,005 | 10,484 |
 | 6. Payables to employees |
|
|
5,860 | 5,711 | 5,014 | 5,198 | 5,494 |
 | 7. Short-term accrued expenses |
|
|
189 | 194 | 282 | 175 | 323 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,217 | 5,552 | 5,966 | 6,092 | 7,939 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
255 | 658 | 470 | 770 | 458 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,083 | 694 | 6,824 | | |
 | 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 |
|
|
| | 6,518 | | |
 | 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 |
|
|
1,083 | 694 | 306 | | |
 | B. OWNER'S EQUITY |
|
|
154,727 | 155,457 | 155,478 | 154,490 | 155,949 |
 | I. ShareHolder's equity |
|
|
154,727 | 155,457 | 155,478 | 154,490 | 155,949 |
 | 1. Owner's investment capital |
|
|
91,793 | 91,793 | 91,793 | 91,793 | 91,793 |
 | 2. Share capital surplus |
|
|
7,905 | 7,905 | 7,905 | 7,905 | 7,905 |
 | 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 |
|
|
53,006 | 53,006 | 53,006 | 53,006 | 53,006 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,024 | 2,754 | 2,775 | 1,786 | 3,245 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
212 | 161 | 46 | 64 | 141 |
 | - Profit after tax undistributed this period |
|
|
1,811 | 2,592 | 2,729 | 1,722 | 3,104 |
 | 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 |
|
|
197,541 | 193,182 | 199,536 | 196,237 | 189,896 |
There is no report.
|
|