|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
133,356 | 165,473 | 111,652 | 121,744 | 95,115 |
 | I. Cash and cash equivalents |
|
|
2,508 | 61 | 437 | 1,031 | 518 |
 | 1. Cash |
|
|
2,508 | 61 | 437 | 1,031 | 518 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
53,090 | 99,679 | 50,656 | 50,098 | 46,622 |
 | 1. Short-term receivables of customers |
|
|
50,571 | 100,746 | 51,210 | 51,040 | 45,097 |
 | 2. Prepayments to suppliers |
|
|
3,391 | 50 | 513 | 294 | 2,673 |
 | 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 |
|
|
1,729 | 1,484 | 1,534 | 1,365 | 1,453 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,601 | -2,601 | -2,601 | -2,601 | -2,601 |
 | IV. Inventories |
|
|
76,693 | 65,656 | 58,903 | 70,267 | 47,901 |
 | 1. Inventories |
|
|
76,693 | 65,656 | 58,903 | 70,267 | 47,901 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,065 | 77 | 1,657 | 347 | 73 |
 | 1. Short-term prepaid expenses |
|
|
201 | 77 | 292 | 347 | 73 |
 | 2. Deductible VAT |
|
|
864 | | 1,364 | | |
 | 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 |
|
|
21,294 | 23,690 | 73,475 | 110,636 | 121,658 |
 | I. Long-term receivables |
|
|
| | 48,715 | 48,715 | 48,744 |
 | 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 |
|
|
| | 48,715 | 48,715 | 48,744 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
19,355 | 21,429 | 10,297 | 47,709 | 45,894 |
 | 1. Tangible fixed assets |
|
|
11,717 | 13,790 | 10,297 | 7,610 | 5,795 |
 | - Cost |
|
|
33,379 | 38,981 | 37,844 | 37,882 | 37,599 |
 | - Accumulated depreciation |
|
|
-21,662 | -25,191 | -27,547 | -30,272 | -31,804 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,638 | 7,638 | | 40,099 | 40,099 |
 | - Cost |
|
|
7,694 | 7,694 | 56 | 40,155 | 40,155 |
 | - Accumulated depreciation |
|
|
-56 | -56 | -56 | -56 | -56 |
 | III. Real Estate Investments |
|
|
| | 12,277 | 10,574 | 20,753 |
 | - Cost |
|
|
| | 12,277 | 10,574 | 20,753 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,259 | 1,259 | 1,259 | 1,259 | 4,411 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,259 | 1,259 | 1,259 | 1,259 | 4,411 |
 | 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 |
|
|
680 | 1,002 | 926 | 2,379 | 1,856 |
 | 1. Long-term prepaid expenses |
|
|
680 | 1,002 | 926 | 2,379 | 1,856 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
154,650 | 189,163 | 185,128 | 232,380 | 216,773 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
104,851 | 137,704 | 137,390 | 177,055 | 152,024 |
 | I. Current liabilities |
|
|
99,831 | 135,218 | 105,050 | 121,279 | 102,691 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
54,513 | 93,116 | 86,694 | 92,790 | 88,263 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
16,616 | 28,256 | 6,855 | 14,917 | 6,884 |
 | 4. Advances from customers |
|
|
21,556 | 7,316 | 7,307 | 3,930 | 701 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,582 | 575 | 24 | 1,798 | 1,329 |
 | 6. Payables to employees |
|
|
1,173 | 2,054 | 1,551 | 1,604 | 2,818 |
 | 7. Short-term accrued expenses |
|
|
123 | 850 | 206 | 1,529 | 806 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,277 | 1,387 | 576 | 676 | 517 |
 | 12. Provision for short term payables |
|
|
| | | 3,708 | |
 | 13. Bonus and welfare fund |
|
|
2,991 | 1,664 | 1,836 | 327 | 1,374 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,021 | 2,486 | 32,341 | 55,775 | 49,333 |
 | 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 |
|
|
| | 29,354 | 32,075 | 32,075 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | 20,930 | 17,000 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,021 | 2,486 | 2,987 | 2,770 | 258 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
49,798 | 51,459 | 47,737 | 55,325 | 64,749 |
 | I. ShareHolder's equity |
|
|
49,798 | 51,459 | 47,737 | 55,325 | 64,749 |
 | 1. Owner's investment capital |
|
|
31,500 | 40,949 | 45,043 | 45,043 | 45,043 |
 | 2. Share capital surplus |
|
|
-109 | -109 | -109 | -109 | -109 |
 | 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 |
|
|
2,385 | 2,647 | 2,770 | 2,770 | 3,149 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
16,023 | 7,972 | 33 | 7,621 | 16,665 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
10,772 | 5,523 | 1,340 | 33 | 5,601 |
 | - Profit after tax undistributed this period |
|
|
5,251 | 2,449 | -1,307 | 7,588 | 11,065 |
 | 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 |
|
|
154,650 | 189,163 | 185,128 | 232,380 | 216,773 |
There is no report.
|
|