|
|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
18,358 | 15,106 | 25,170 | 23,113 | 20,865 |
 | I. Cash and cash equivalents |
|
|
2,024 | 935 | 936 | 2,226 | 3,622 |
 | 1. Cash |
|
|
24 | 935 | 936 | 226 | 622 |
 | 2. Cash equivalents |
|
|
2,000 | | | 2,000 | 3,000 |
 | II. Short-term financial investments |
|
|
| | 3,000 | 2,000 | 3,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 3,000 | 2,000 | 3,000 |
 | III. Short-term receivables |
|
|
9,392 | 6,229 | 12,566 | 13,534 | 9,070 |
 | 1. Short-term receivables of customers |
|
|
9,185 | 5,588 | 12,275 | 13,475 | 8,949 |
 | 2. Prepayments to suppliers |
|
|
218 | 557 | 170 | 44 | 99 |
 | 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 |
|
|
141 | 236 | 274 | 169 | 174 |
 | 7. Provision for doubtful short-term receivables |
|
|
-153 | -153 | -153 | -153 | -153 |
 | IV. Inventories |
|
|
6,943 | 7,942 | 8,668 | 5,353 | 5,173 |
 | 1. Inventories |
|
|
6,943 | 7,942 | 8,668 | 5,353 | 5,173 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| | | | |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 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 |
|
|
22,828 | 20,532 | 19,494 | 19,794 | 14,257 |
 | 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 |
|
|
17,836 | 16,847 | 15,690 | 14,148 | 10,253 |
 | 1. Tangible fixed assets |
|
|
17,836 | 16,847 | 15,690 | 14,148 | 10,253 |
 | - Cost |
|
|
165,036 | 165,214 | 165,214 | 165,978 | 164,921 |
 | - Accumulated depreciation |
|
|
-147,201 | -148,367 | -149,524 | -151,830 | -154,668 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
2,918 | 2,725 | 2,532 | 2,145 | 1,736 |
 | - Cost |
|
|
10,006 | 10,006 | 10,006 | 10,006 | 10,006 |
 | - Accumulated depreciation |
|
|
-7,087 | -7,281 | -7,474 | -7,861 | -8,270 |
 | IV. Long-term assets in progress |
|
|
| | 40 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 40 | | |
 | 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 |
|
|
2,074 | 960 | 1,232 | 3,501 | 2,269 |
 | 1. Long-term prepaid expenses |
|
|
1,174 | 960 | 1,232 | 1,027 | 2,269 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
900 | | | 2,474 | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
41,186 | 35,639 | 44,664 | 42,908 | 35,122 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
14,295 | 11,125 | 18,568 | 16,131 | 8,625 |
 | I. Current liabilities |
|
|
14,147 | 10,945 | 18,389 | 15,951 | 8,467 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,090 | 3,365 | 6,793 | 4,529 | 502 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
8,807 | 6,085 | 10,022 | 9,621 | 6,116 |
 | 6. Payables to employees |
|
|
1,246 | 929 | 1,234 | 1,616 | 1,787 |
 | 7. Short-term accrued expenses |
|
|
| 354 | 332 | 183 | 57 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 207 | | | |
 | 11. Other short-term payables |
|
|
| 1 | 6 | | 5 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3 | 3 | 3 | 3 | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
148 | 179 | 179 | 179 | 158 |
 | 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 |
|
|
148 | 179 | 179 | 179 | 158 |
 | 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 |
|
|
26,891 | 24,514 | 26,095 | 26,777 | 26,497 |
 | I. ShareHolder's equity |
|
|
26,426 | 24,082 | 25,697 | 26,446 | 26,497 |
 | 1. Owner's investment capital |
|
|
58,000 | 58,000 | 58,000 | 58,000 | 58,000 |
 | 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 |
|
|
12,838 | 12,838 | 12,838 | 12,838 | 12,838 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-44,412 | -46,755 | -45,140 | -44,392 | -44,341 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-39,831 | -44,412 | -44,412 | -44,412 | -44,392 |
 | - Profit after tax undistributed this period |
|
|
-4,581 | -2,343 | -729 | 20 | 51 |
 | 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 |
|
|
465 | 432 | 398 | 331 | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
465 | 432 | 398 | 331 | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
41,186 | 35,639 | 44,664 | 42,908 | 35,122 |
There is no report.
|
|