|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
46,985 | 94,493 | 67,976 | 78,313 | 105,188 |
 | I. Cash and cash equivalents |
|
|
17,250 | 6,087 | 20,767 | 10,618 | 26,461 |
 | 1. Cash |
|
|
17,250 | 6,087 | 20,767 | 10,618 | 16,461 |
 | 2. Cash equivalents |
|
|
| | | | 10,000 |
 | II. Short-term financial investments |
|
|
642 | 680 | 721 | 777 | 816 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
642 | 680 | 721 | 777 | 816 |
 | III. Short-term receivables |
|
|
26,736 | 86,058 | 45,086 | 65,906 | 76,909 |
 | 1. Short-term receivables of customers |
|
|
26,600 | 85,776 | 44,968 | 65,824 | 76,649 |
 | 2. Prepayments to suppliers |
|
|
106 | 212 | 22 | 30 | 67 |
 | 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 |
|
|
30 | 71 | 96 | 51 | 194 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
1,961 | 1,361 | 591 | 592 | 230 |
 | 1. Inventories |
|
|
1,961 | 1,361 | 591 | 592 | 230 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
397 | 307 | 811 | 420 | 772 |
 | 1. Short-term prepaid expenses |
|
|
163 | 193 | 480 | 284 | 771 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
234 | 115 | 331 | 136 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
134,090 | 95,656 | 102,370 | 67,980 | 530,177 |
 | I. Long-term receivables |
|
|
| | | | 138 |
 | 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 |
|
|
| | | | 138 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
132,848 | 94,423 | 101,976 | 67,088 | 529,361 |
 | 1. Tangible fixed assets |
|
|
132,787 | 93,852 | 101,619 | 66,931 | 529,361 |
 | - Cost |
|
|
256,525 | 256,525 | 265,599 | 266,082 | 752,457 |
 | - Accumulated depreciation |
|
|
-123,738 | -162,673 | -163,980 | -199,151 | -223,096 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
60 | 571 | 357 | 157 | |
 | - Cost |
|
|
150 | 717 | 717 | 717 | 567 |
 | - Accumulated depreciation |
|
|
-90 | -146 | -360 | -559 | -567 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
1,242 | 1,233 | 394 | 891 | 678 |
 | 1. Long-term prepaid expenses |
|
|
1,242 | 1,233 | 394 | 891 | 678 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
181,075 | 190,149 | 170,346 | 146,292 | 635,364 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
127,672 | 136,261 | 116,913 | 91,913 | 573,352 |
 | I. Current liabilities |
|
|
30,991 | 77,639 | 41,194 | 42,731 | 407,319 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
15,793 | 44,051 | 18,432 | 15,996 | 4,753 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,307 | 15,896 | 7,632 | 10,782 | 375,345 |
 | 4. Advances from customers |
|
|
10 | 4 | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
2,379 | 2,045 | 1,146 | 1,470 | 2,745 |
 | 6. Payables to employees |
|
|
6,756 | 14,408 | 12,507 | 13,039 | 19,746 |
 | 7. Short-term accrued expenses |
|
|
356 | 377 | 378 | 454 | 4,441 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 690 | 690 | 738 | |
 | 11. Other short-term payables |
|
|
215 | 11 | 141 | 21 | 95 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
176 | 157 | 270 | 231 | 195 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
96,681 | 58,623 | 75,718 | 49,182 | 166,032 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | 346 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,974 | 1,974 | 1,631 | 1,582 | 1,504 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
94,708 | 56,649 | 74,087 | 47,600 | 164,182 |
 | 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 |
|
|
53,403 | 53,888 | 53,433 | 54,379 | 62,013 |
 | I. ShareHolder's equity |
|
|
53,403 | 53,888 | 53,433 | 54,379 | 62,013 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 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 |
|
|
803 | 803 | 956 | 1,046 | 1,150 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,600 | 3,085 | 2,476 | 3,333 | 10,863 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,469 | 1,550 | 1,578 | 2,297 | 126 |
 | - Profit after tax undistributed this period |
|
|
131 | 1,534 | 899 | 1,036 | 10,737 |
 | 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 |
|
|
181,075 | 190,149 | 170,346 | 146,292 | 635,364 |
There is no report.
|
|