|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
94,074 | 105,156 | 101,488 | 96,169 | 100,319 |
 | I. Cash and cash equivalents |
|
|
17,044 | 14,834 | 8,946 | 11,084 | 12,566 |
 | 1. Cash |
|
|
10,044 | 9,834 | 8,946 | 11,084 | 8,566 |
 | 2. Cash equivalents |
|
|
7,000 | 5,000 | | | 4,000 |
 | II. Short-term financial investments |
|
|
20,820 | 28,820 | 36,320 | 36,500 | 41,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
20,820 | 28,820 | 36,320 | 36,500 | 41,000 |
 | III. Short-term receivables |
|
|
31,060 | 33,428 | 29,012 | 24,347 | 19,843 |
 | 1. Short-term receivables of customers |
|
|
31,027 | 33,359 | 28,867 | 24,598 | 20,360 |
 | 2. Prepayments to suppliers |
|
|
20 | 482 | 371 | 209 | 26 |
 | 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 |
|
|
505 | 82 | 154 | 306 | 156 |
 | 7. Provision for doubtful short-term receivables |
|
|
-492 | -496 | -381 | -765 | -699 |
 | IV. Inventories |
|
|
25,065 | 27,934 | 26,962 | 24,165 | 26,848 |
 | 1. Inventories |
|
|
25,726 | 28,025 | 27,253 | 24,494 | 27,176 |
 | 2. Provision for decline in value of inventories |
|
|
-660 | -91 | -290 | -328 | -328 |
 | V. Other current assets |
|
|
85 | 140 | 248 | 72 | 63 |
 | 1. Short-term prepaid expenses |
|
|
85 | 135 | 238 | 58 | 52 |
 | 2. Deductible VAT |
|
|
| 5 | | 14 | |
 | 3. Taxes and the State Receivables |
|
|
| | 9 | | 10 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,730 | 3,992 | 4,524 | 4,504 | 5,252 |
 | 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 |
|
|
4,098 | 3,473 | 4,006 | 4,004 | 4,752 |
 | 1. Tangible fixed assets |
|
|
3,078 | 2,563 | 3,289 | 3,480 | 4,377 |
 | - Cost |
|
|
17,496 | 17,496 | 18,649 | 19,073 | 20,566 |
 | - Accumulated depreciation |
|
|
-14,418 | -14,933 | -15,360 | -15,593 | -16,189 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,020 | 910 | 717 | 524 | 375 |
 | - Cost |
|
|
1,450 | 1,515 | 1,515 | 1,515 | 1,515 |
 | - Accumulated depreciation |
|
|
-429 | -604 | -798 | -991 | -1,139 |
 | 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 |
|
|
500 | 500 | 500 | 500 | 500 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
500 | 500 | 500 | 500 | 500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
132 | 18 | 18 | | |
 | 1. Long-term prepaid expenses |
|
|
132 | 18 | | | |
 | 2. Deferred income tax assets |
|
|
| | 18 | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
98,805 | 109,148 | 106,012 | 100,672 | 105,571 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
32,374 | 40,999 | 36,745 | 33,011 | 36,045 |
 | I. Current liabilities |
|
|
32,374 | 40,999 | 36,745 | 33,011 | 36,045 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
23,514 | 33,482 | 32,168 | 29,463 | 31,507 |
 | 4. Advances from customers |
|
|
392 | 10 | 6 | 34 | 8 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,893 | 934 | 828 | 450 | 908 |
 | 6. Payables to employees |
|
|
4,154 | 4,589 | 2,640 | 1,600 | 1,766 |
 | 7. Short-term accrued expenses |
|
|
1,030 | 896 | 564 | 614 | 544 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
721 | 348 | 152 | 175 | 529 |
 | 11. Other short-term payables |
|
|
473 | 441 | 292 | 206 | 324 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
196 | 298 | 95 | 468 | 460 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
66,431 | 68,149 | 69,267 | 67,661 | 69,526 |
 | I. ShareHolder's equity |
|
|
66,431 | 68,149 | 69,267 | 67,661 | 69,526 |
 | 1. Owner's investment capital |
|
|
19,416 | 19,416 | 19,416 | 19,416 | 19,416 |
 | 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 |
|
|
32,124 | 35,514 | 37,332 | 37,602 | 37,602 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,294 | 1,294 | 1,294 | 1,294 | 1,294 |
 | 11. After tax undistributed profit |
|
|
13,597 | 11,925 | 11,225 | 9,349 | 11,214 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,607 | 5,607 | 5,607 | 6,554 | 6,570 |
 | - Profit after tax undistributed this period |
|
|
7,990 | 6,318 | 5,619 | 2,795 | 4,644 |
 | 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 |
|
|
98,805 | 109,148 | 106,012 | 100,672 | 105,571 |
There is no report.
|
|