|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
35,721 | 29,384 | 19,265 | 19,193 | 20,676 |
 | I. Cash and cash equivalents |
|
|
2,308 | 3,482 | 692 | 3,229 | 357 |
 | 1. Cash |
|
|
2,308 | 1,482 | 692 | 3,229 | 357 |
 | 2. Cash equivalents |
|
|
| 2,000 | | | |
 | II. Short-term financial investments |
|
|
15,000 | 8,000 | 3,000 | | 15,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
15,000 | 8,000 | 3,000 | | 15,000 |
 | III. Short-term receivables |
|
|
3,726 | 7,089 | 2,471 | 5,450 | 2,107 |
 | 1. Short-term receivables of customers |
|
|
3,089 | 3,222 | 2,162 | 3,910 | 1,581 |
 | 2. Prepayments to suppliers |
|
|
62 | 3,538 | 89 | 1,772 | 615 |
 | 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 |
|
|
660 | 448 | 339 | 149 | 260 |
 | 7. Provision for doubtful short-term receivables |
|
|
-84 | -119 | -119 | -380 | -348 |
 | IV. Inventories |
|
|
14,119 | 10,755 | 13,046 | 10,506 | 3,126 |
 | 1. Inventories |
|
|
14,334 | 10,910 | 13,188 | 10,623 | 3,234 |
 | 2. Provision for decline in value of inventories |
|
|
-215 | -156 | -142 | -117 | -108 |
 | V. Other current assets |
|
|
567 | 59 | 56 | 8 | 87 |
 | 1. Short-term prepaid expenses |
|
|
| 36 | | | 10 |
 | 2. Deductible VAT |
|
|
255 | 15 | 21 | | |
 | 3. Taxes and the State Receivables |
|
|
312 | 8 | 35 | 8 | 77 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
21,318 | 28,918 | 35,818 | 33,498 | 37,651 |
 | I. Long-term receivables |
|
|
1,424 | 3,099 | 3,099 | 3,099 | 3,099 |
 | 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 |
|
|
1,424 | 3,099 | 3,099 | 3,099 | 3,099 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
19,536 | 20,165 | 32,122 | 27,845 | 30,458 |
 | 1. Tangible fixed assets |
|
|
19,536 | 20,165 | 32,122 | 27,845 | 30,458 |
 | - Cost |
|
|
73,258 | 75,213 | 89,513 | 71,768 | 69,487 |
 | - Accumulated depreciation |
|
|
-53,722 | -55,047 | -57,390 | -43,923 | -39,029 |
 | 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 |
|
|
| 5,179 | | 236 | 3,452 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 5,179 | | 236 | 3,452 |
 | 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 |
|
|
358 | 474 | 596 | 2,318 | 642 |
 | 1. Long-term prepaid expenses |
|
|
358 | 474 | 596 | 2,318 | 642 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
57,038 | 58,302 | 55,083 | 52,691 | 58,327 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,053 | 11,126 | 9,077 | 8,135 | 7,163 |
 | I. Current liabilities |
|
|
10,231 | 9,751 | 7,735 | 6,548 | 4,747 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,842 | 2,841 | 2,896 | 1,919 | 570 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
544 | 802 | 815 | 110 | 17 |
 | 4. Advances from customers |
|
|
64 | 141 | 153 | 117 | 70 |
 | 5. Taxes and other payables to the State Budget |
|
|
485 | 514 | 499 | 1,395 | 1,299 |
 | 6. Payables to employees |
|
|
720 | 945 | 807 | 335 | 366 |
 | 7. Short-term accrued expenses |
|
|
50 | 59 | 237 | 426 | 413 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
215 | | | 60 | 170 |
 | 11. Other short-term payables |
|
|
5,288 | 4,433 | 2,245 | 2,130 | 1,842 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
23 | 15 | 83 | 56 | 1 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
822 | 1,375 | 1,341 | 1,587 | 2,416 |
 | 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 |
|
|
822 | 1,375 | 1,341 | 1,587 | 2,416 |
 | 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 |
|
|
45,985 | 47,176 | 46,006 | 44,556 | 51,165 |
 | I. ShareHolder's equity |
|
|
45,785 | 46,976 | 45,806 | 44,356 | 50,965 |
 | 1. Owner's investment capital |
|
|
34,650 | 34,650 | 34,650 | 34,650 | 34,650 |
 | 2. Share capital surplus |
|
|
770 | 770 | 770 | 770 | 770 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
6,733 | 6,733 | 6,733 | 6,733 | 6,733 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,633 | 4,823 | 3,654 | 2,204 | 8,812 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
775 | 531 | 1,601 | 930 | -1,250 |
 | - Profit after tax undistributed this period |
|
|
2,858 | 4,292 | 2,052 | 1,274 | 10,062 |
 | 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 |
|
|
200 | 200 | 200 | 200 | 200 |
 | 1. Funding resources |
|
|
200 | 200 | 200 | 200 | 200 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
57,038 | 58,302 | 55,083 | 52,691 | 58,327 |
There is no report.
|
|