|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
40,789 | 68,950 | 84,440 | 58,431 | 54,546 |
 | I. Cash and cash equivalents |
|
|
21,230 | 31,944 | 45,930 | 33,316 | 28,316 |
 | 1. Cash |
|
|
6,230 | 16,944 | 7,930 | 10,316 | 10,316 |
 | 2. Cash equivalents |
|
|
15,000 | 15,000 | 38,000 | 23,000 | 18,000 |
 | II. Short-term financial investments |
|
|
| 15,000 | 25,000 | 10,000 | 10,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 15,000 | 25,000 | 10,000 | 10,000 |
 | III. Short-term receivables |
|
|
16,408 | 19,334 | 10,906 | 12,787 | 12,692 |
 | 1. Short-term receivables of customers |
|
|
23,639 | 26,517 | 17,947 | 17,351 | 16,930 |
 | 2. Prepayments to suppliers |
|
|
30 | 30 | 30 | 1,837 | 3,415 |
 | 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 |
|
|
96 | 277 | 661 | 1,399 | 633 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,357 | -7,489 | -7,731 | -7,801 | -8,287 |
 | IV. Inventories |
|
|
2,066 | 2,595 | 2,520 | 1,236 | 1,736 |
 | 1. Inventories |
|
|
2,066 | 2,595 | 2,520 | 1,236 | 1,736 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,084 | 77 | 83 | 1,092 | 1,802 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
1,084 | 77 | 83 | 1,092 | 1,802 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,209 | 13,125 | 9,692 | 7,783 | 11,553 |
 | 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 |
|
|
2,880 | 2,746 | 2,297 | 1,949 | 5,929 |
 | 1. Tangible fixed assets |
|
|
2,880 | 2,746 | 2,297 | 1,949 | 5,929 |
 | - Cost |
|
|
52,409 | 52,633 | 52,342 | 52,386 | 56,951 |
 | - Accumulated depreciation |
|
|
-49,529 | -49,887 | -50,045 | -50,437 | -51,022 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
5,582 | 5,500 | 5,417 | 5,335 | 5,252 |
 | - Cost |
|
|
6,095 | 6,095 | 6,095 | 6,095 | 6,095 |
 | - Accumulated depreciation |
|
|
-513 | -595 | -678 | -760 | -843 |
 | IV. Long-term assets in progress |
|
|
| | | 45 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 45 | |
 | IV. Long-term financial investments |
|
|
372 | 372 | 372 | 372 | 372 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
800 | 800 | 800 | 800 | 800 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-428 | -428 | -428 | -428 | -428 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
2,375 | 4,508 | 1,606 | 82 | |
 | 1. Long-term prepaid expenses |
|
|
2,375 | 4,508 | 1,606 | 82 | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
51,998 | 82,076 | 94,132 | 66,215 | 68,099 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
8,063 | 45,449 | 52,242 | 27,912 | 27,501 |
 | I. Current liabilities |
|
|
8,063 | 45,449 | 52,242 | 27,912 | 27,501 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,803 | 3,517 | 2,536 | 4,144 | 411 |
 | 4. Advances from customers |
|
|
30 | 30 | 30 | 30 | 270 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,211 | 1,356 | 951 | 135 | |
 | 6. Payables to employees |
|
|
2,626 | 3,302 | 3,271 | 2,003 | 1,452 |
 | 7. Short-term accrued expenses |
|
|
| | 19 | 331 | 5,401 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
160 | 37,291 | 45,502 | 21,094 | 19,509 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
234 | -47 | -68 | 176 | 458 |
 | 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 |
|
|
43,935 | 36,627 | 41,890 | 38,302 | 38,598 |
 | I. ShareHolder's equity |
|
|
43,935 | 36,627 | 41,890 | 38,302 | 38,598 |
 | 1. Owner's investment capital |
|
|
36,000 | 36,000 | 36,000 | 36,000 | 36,000 |
 | 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 |
|
|
289 | 315 | 331 | 609 | 643 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
7,646 | 312 | 5,559 | 1,693 | 1,955 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
7,113 | -8,854 | | | |
 | - Profit after tax undistributed this period |
|
|
533 | 9,165 | 5,559 | 1,693 | 1,955 |
 | 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 |
|
|
51,998 | 82,076 | 94,132 | 66,215 | 66,099 |
There is no report.
|
|