|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
69,348 | 65,281 | 79,366 | 85,500 | 90,371 |
 | I. Cash and cash equivalents |
|
|
16,561 | 16,198 | 40,471 | 6,724 | 8,137 |
 | 1. Cash |
|
|
16,561 | 10,198 | 8,139 | 6,724 | 8,137 |
 | 2. Cash equivalents |
|
|
| 6,000 | 32,332 | | |
 | II. Short-term financial investments |
|
|
25,000 | 25,000 | 13,236 | 52,555 | 62,916 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
25,000 | 25,000 | 13,236 | 52,555 | 62,916 |
 | III. Short-term receivables |
|
|
2,364 | 1,179 | 1,030 | 5,298 | 6,534 |
 | 1. Short-term receivables of customers |
|
|
1,281 | | | 3,209 | 2,413 |
 | 2. Prepayments to suppliers |
|
|
| 30 | 567 | 112 | 1,768 |
 | 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 |
|
|
1,083 | 1,149 | 463 | 1,978 | 2,353 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
25,071 | 22,877 | 24,602 | 20,910 | 12,777 |
 | 1. Inventories |
|
|
25,071 | 22,878 | 24,602 | 20,910 | 12,777 |
 | 2. Provision for decline in value of inventories |
|
|
| -2 | | | |
 | V. Other current assets |
|
|
352 | 27 | 26 | 14 | 7 |
 | 1. Short-term prepaid expenses |
|
|
352 | | | | |
 | 2. Deductible VAT |
|
|
| | 5 | | |
 | 3. Taxes and the State Receivables |
|
|
| 27 | 21 | 14 | 7 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
23,667 | 22,742 | 19,175 | 19,162 | 16,839 |
 | 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 |
|
|
23,667 | 22,742 | 19,175 | 19,162 | 16,695 |
 | 1. Tangible fixed assets |
|
|
20,539 | 19,709 | 16,238 | 16,321 | 13,949 |
 | - Cost |
|
|
58,147 | 60,980 | 61,020 | 62,882 | 62,555 |
 | - Accumulated depreciation |
|
|
-37,609 | -41,270 | -44,782 | -46,561 | -48,607 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,128 | 3,033 | 2,937 | 2,842 | 2,746 |
 | - Cost |
|
|
4,610 | 4,610 | 4,610 | 4,610 | 4,610 |
 | - Accumulated depreciation |
|
|
-1,482 | -1,577 | -1,673 | -1,768 | -1,863 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | 144 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 144 |
 | 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 |
|
|
| | | | |
 | 1. Long-term prepaid expenses |
|
|
| | | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
93,015 | 88,023 | 98,541 | 104,663 | 107,210 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
16,186 | 7,215 | 15,830 | 12,834 | 12,978 |
 | I. Current liabilities |
|
|
16,186 | 7,215 | 15,830 | 12,834 | 12,978 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
280 | 265 | 1,807 | 1,809 | 445 |
 | 4. Advances from customers |
|
|
424 | 891 | 619 | 525 | 428 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,225 | 1,119 | 778 | 1,261 | 1,096 |
 | 6. Payables to employees |
|
|
4,015 | 2,780 | 2,472 | 3,559 | 4,732 |
 | 7. Short-term accrued expenses |
|
|
926 | | | 235 | 72 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
8,037 | 1,178 | 6,387 | 221 | 201 |
 | 12. Provision for short term payables |
|
|
| | 2,600 | 3,800 | 4,334 |
 | 13. Bonus and welfare fund |
|
|
1,278 | 983 | 1,167 | 1,424 | 1,670 |
 | 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 |
|
|
76,829 | 80,808 | 82,711 | 91,829 | 94,233 |
 | I. ShareHolder's equity |
|
|
76,829 | 80,808 | 82,711 | 91,829 | 94,233 |
 | 1. Owner's investment capital |
|
|
62,909 | 62,909 | 62,909 | 62,909 | 62,909 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
2,587 | 2,587 | 2,587 | 2,587 | 2,587 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
700 | 1,000 | 1,644 | 2,414 | 3,214 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
3,600 | 3,700 | 3,700 | 3,700 | 3,700 |
 | 11. After tax undistributed profit |
|
|
7,033 | 10,612 | 11,871 | 20,219 | 21,823 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
858 | 2,759 | 2,806 | 4,137 | 5,662 |
 | - Profit after tax undistributed this period |
|
|
6,175 | 7,853 | 9,065 | 16,082 | 16,160 |
 | 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 |
|
|
93,015 | 88,023 | 98,541 | 104,663 | 107,210 |
There is no report.
|
|