|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
66,352 | 70,994 | 66,117 | 73,559 | 78,108 |
 | I. Cash and cash equivalents |
|
|
28,797 | 24,168 | 21,720 | 30,905 | 6,277 |
 | 1. Cash |
|
|
21,797 | 4,168 | 12,720 | 10,905 | 3,277 |
 | 2. Cash equivalents |
|
|
7,000 | 20,000 | 9,000 | 20,000 | 3,000 |
 | II. Short-term financial investments |
|
|
10,000 | | | | 37,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
10,000 | | | | 37,000 |
 | III. Short-term receivables |
|
|
17,573 | 31,714 | 30,754 | 30,687 | 22,318 |
 | 1. Short-term receivables of customers |
|
|
13,743 | 14,033 | 9,017 | 8,972 | 9,694 |
 | 2. Prepayments to suppliers |
|
|
4,519 | 286 | 149 | 133 | 803 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 18,000 | 22,000 | 22,000 | 12,000 |
 | 6. Other short-term receivables |
|
|
59 | 143 | 336 | 330 | 569 |
 | 7. Provision for doubtful short-term receivables |
|
|
-748 | -748 | -748 | -748 | -748 |
 | IV. Inventories |
|
|
6,471 | 10,271 | 8,977 | 8,131 | 9,344 |
 | 1. Inventories |
|
|
6,471 | 10,271 | 8,977 | 8,131 | 9,344 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,510 | 4,842 | 4,666 | 3,835 | 3,170 |
 | 1. Short-term prepaid expenses |
|
|
11 | 15 | 55 | 63 | 55 |
 | 2. Deductible VAT |
|
|
3,498 | 4,826 | 4,581 | 3,772 | 3,096 |
 | 3. Taxes and the State Receivables |
|
|
| | 30 | | 19 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
35,311 | 48,345 | 44,320 | 38,204 | 32,873 |
 | I. Long-term receivables |
|
|
| | | | 160 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | 160 |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
22,653 | 47,202 | 43,492 | 37,601 | 31,649 |
 | 1. Tangible fixed assets |
|
|
22,653 | 47,202 | 43,492 | 37,601 | 31,649 |
 | - Cost |
|
|
65,112 | 94,087 | 96,463 | 96,701 | 96,701 |
 | - Accumulated depreciation |
|
|
-42,459 | -46,885 | -52,971 | -59,100 | -65,052 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
12,075 | | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
12,075 | | | | |
 | 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 |
|
|
584 | 1,143 | 828 | 603 | 1,064 |
 | 1. Long-term prepaid expenses |
|
|
584 | 1,143 | 828 | 603 | 1,064 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
101,663 | 119,339 | 110,437 | 111,763 | 110,981 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,952 | 20,502 | 12,820 | 12,230 | 9,610 |
 | I. Current liabilities |
|
|
7,952 | 15,459 | 12,820 | 12,230 | 9,610 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 1,550 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,386 | 8,766 | 6,643 | 5,730 | 2,820 |
 | 4. Advances from customers |
|
|
186 | 186 | 186 | 186 | 186 |
 | 5. Taxes and other payables to the State Budget |
|
|
562 | 639 | 561 | 1,258 | 1,521 |
 | 6. Payables to employees |
|
|
2,100 | 3,246 | 4,679 | 4,005 | 4,173 |
 | 7. Short-term accrued expenses |
|
|
50 | 76 | 62 | 62 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
669 | 984 | 689 | 989 | 716 |
 | 12. Provision for short term payables |
|
|
| | | | 194 |
 | 13. Bonus and welfare fund |
|
|
| 11 | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| 5,043 | | | |
 | 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 |
|
|
| 5,043 | | | |
 | 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 |
|
|
93,711 | 98,837 | 97,617 | 99,534 | 101,370 |
 | I. ShareHolder's equity |
|
|
93,711 | 98,837 | 97,617 | 99,534 | 101,370 |
 | 1. Owner's investment capital |
|
|
85,620 | 85,620 | 85,620 | 85,620 | 85,620 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-106 | -106 | -106 | -106 | -106 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
8,197 | 13,323 | 12,103 | 14,020 | 15,856 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,589 | 5,451 | 6,088 | 6,088 | 6,088 |
 | - Profit after tax undistributed this period |
|
|
3,608 | 7,872 | 6,015 | 7,932 | 9,768 |
 | 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 |
|
|
101,663 | 119,339 | 110,437 | 111,763 | 110,981 |
There is no report.
|
|