|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
87,816 | 110,792 | 80,575 | 50,189 | 73,793 |
 | I. Cash and cash equivalents |
|
|
1,647 | 2,607 | 11,174 | 3,372 | 1,312 |
 | 1. Cash |
|
|
1,647 | 2,607 | 11,174 | 3,072 | 1,312 |
 | 2. Cash equivalents |
|
|
| | | 300 | |
 | II. Short-term financial investments |
|
|
25,000 | 29,000 | 20,300 | 5,450 | 3,900 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
25,000 | 29,000 | 20,300 | 5,450 | 3,900 |
 | III. Short-term receivables |
|
|
39,191 | 62,027 | 26,923 | 15,583 | 42,595 |
 | 1. Short-term receivables of customers |
|
|
44,237 | 65,955 | 30,229 | 21,198 | 50,428 |
 | 2. Prepayments to suppliers |
|
|
295 | 458 | 242 | 70 | 137 |
 | 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 |
|
|
343 | 1,148 | 1,535 | 3,151 | 1,839 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,684 | -5,534 | -5,084 | -8,836 | -9,809 |
 | IV. Inventories |
|
|
20,231 | 16,753 | 21,930 | 24,907 | 24,310 |
 | 1. Inventories |
|
|
20,231 | 16,753 | 21,930 | 24,907 | 28,464 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | -4,155 |
 | V. Other current assets |
|
|
1,746 | 405 | 247 | 877 | 1,677 |
 | 1. Short-term prepaid expenses |
|
|
| 36 | 29 | 129 | 1,299 |
 | 2. Deductible VAT |
|
|
1,746 | 369 | 198 | 748 | 377 |
 | 3. Taxes and the State Receivables |
|
|
| | 21 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,154 | 1,588 | 1,423 | 6,308 | 7,606 |
 | I. Long-term receivables |
|
|
| | | | 9 |
 | 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 |
|
|
| | | | 9 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,773 | 1,259 | 975 | 5,876 | 6,834 |
 | 1. Tangible fixed assets |
|
|
1,772 | 1,259 | 975 | 5,876 | 6,784 |
 | - Cost |
|
|
14,765 | 14,390 | 13,597 | 19,182 | 20,978 |
 | - Accumulated depreciation |
|
|
-12,993 | -13,131 | -12,622 | -13,307 | -14,194 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1 | | | | 50 |
 | - Cost |
|
|
116 | 116 | 116 | 116 | 171 |
 | - Accumulated depreciation |
|
|
-114 | -116 | -116 | -116 | -121 |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
380 | 329 | 448 | 432 | 763 |
 | 1. Long-term prepaid expenses |
|
|
380 | 329 | 448 | 432 | 763 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
89,970 | 112,380 | 81,997 | 56,497 | 81,399 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
43,675 | 68,252 | 39,899 | 15,463 | 35,928 |
 | I. Current liabilities |
|
|
43,675 | 68,252 | 39,899 | 15,463 | 35,928 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
26,500 | | 20,895 | 6,402 | 3,534 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
14,192 | 67,543 | 18,813 | 6,692 | 25,879 |
 | 4. Advances from customers |
|
|
| 1 | | | 1 |
 | 5. Taxes and other payables to the State Budget |
|
|
375 | 298 | 15 | 377 | 679 |
 | 6. Payables to employees |
|
|
1,472 | 42 | 3 | 1,211 | 845 |
 | 7. Short-term accrued expenses |
|
|
1,057 | 271 | 111 | 33 | 1,692 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 12 | 12 |
 | 11. Other short-term payables |
|
|
79 | 69 | 53 | 662 | 538 |
 | 12. Provision for short term payables |
|
|
| | | | 2,720 |
 | 13. Bonus and welfare fund |
|
|
| 29 | 9 | 73 | 28 |
 | 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 |
|
|
46,295 | 44,128 | 42,098 | 41,034 | 45,471 |
 | I. ShareHolder's equity |
|
|
46,295 | 44,128 | 42,098 | 41,034 | 45,471 |
 | 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
 | 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 |
|
|
909 | 909 | 909 | 909 | 909 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
5,386 | 3,220 | 1,190 | 125 | 4,563 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,509 | -13,164 | | | |
 | - Profit after tax undistributed this period |
|
|
3,877 | 16,384 | 1,190 | 125 | 4,563 |
 | 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 |
|
|
89,970 | 112,380 | 81,997 | 56,497 | 81,399 |
There is no report.
|
|