|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
99,217 | 77,498 | 95,360 | 103,989 | 114,904 |
 | I. Cash and cash equivalents |
|
|
23,638 | 13,755 | 10,886 | 10,366 | 26,283 |
 | 1. Cash |
|
|
14,638 | 9,423 | 10,886 | 9,966 | 14,283 |
 | 2. Cash equivalents |
|
|
9,000 | 4,332 | | 400 | 12,000 |
 | II. Short-term financial investments |
|
|
12,359 | 12,181 | 14,817 | 13,907 | 7,180 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
12,359 | 12,181 | 14,817 | 13,907 | 7,180 |
 | III. Short-term receivables |
|
|
57,958 | 44,574 | 63,668 | 73,800 | 77,601 |
 | 1. Short-term receivables of customers |
|
|
50,084 | 31,615 | 50,020 | 62,967 | 61,275 |
 | 2. Prepayments to suppliers |
|
|
962 | 3,783 | 6,750 | 2,158 | 3,751 |
 | 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 |
|
|
6,912 | 9,176 | 6,898 | 8,675 | 12,574 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
2,311 | 3,214 | 2,080 | 2,696 | 1,096 |
 | 1. Inventories |
|
|
2,311 | 3,214 | 2,080 | 2,696 | 1,096 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,951 | 3,774 | 3,909 | 3,220 | 2,744 |
 | 1. Short-term prepaid expenses |
|
|
2,595 | 3,482 | 3,309 | 3,201 | 2,693 |
 | 2. Deductible VAT |
|
|
| 292 | | | |
 | 3. Taxes and the State Receivables |
|
|
356 | | 600 | 18 | 52 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
57,874 | 73,385 | 62,138 | 52,819 | 47,413 |
 | I. Long-term receivables |
|
|
1,417 | 1,106 | 2,600 | 1,140 | 170 |
 | 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 |
|
|
1,417 | 1,106 | 2,600 | 1,140 | 170 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
48,306 | 49,260 | 51,009 | 43,063 | 41,706 |
 | 1. Tangible fixed assets |
|
|
47,596 | 48,381 | 50,256 | 42,437 | 41,207 |
 | - Cost |
|
|
173,810 | 177,211 | 136,577 | 129,244 | 129,025 |
 | - Accumulated depreciation |
|
|
-126,214 | -128,831 | -86,321 | -86,807 | -87,818 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
710 | 880 | 753 | 626 | 499 |
 | - Cost |
|
|
842 | 1,136 | 1,136 | 1,136 | 1,136 |
 | - Accumulated depreciation |
|
|
-132 | -257 | -384 | -510 | -637 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,136 | 17,863 | 3,281 | 3,651 | 914 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,136 | 17,863 | 3,281 | 3,651 | 914 |
 | IV. Long-term financial investments |
|
|
46 | | | | |
 | 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 |
|
|
46 | | | | |
 | V. Total other long-term assets |
|
|
5,968 | 5,156 | 5,249 | 4,966 | 4,622 |
 | 1. Long-term prepaid expenses |
|
|
5,968 | 5,156 | 5,249 | 4,966 | 4,622 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
157,091 | 150,883 | 157,498 | 156,808 | 162,317 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
80,557 | 75,735 | 81,056 | 77,946 | 79,526 |
 | I. Current liabilities |
|
|
69,314 | 65,415 | 69,433 | 71,379 | 72,074 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 304 | 1,314 | 3,158 | 1,900 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,685 | 21,183 | 9,132 | 18,272 | 14,708 |
 | 4. Advances from customers |
|
|
463 | 291 | 291 | 606 | 600 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,251 | 1,717 | 4,475 | 2,080 | 4,114 |
 | 6. Payables to employees |
|
|
14,845 | 8,179 | 7,367 | 7,826 | 9,671 |
 | 7. Short-term accrued expenses |
|
|
9,188 | 3,169 | 11,120 | 7,625 | 8,764 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
29,132 | 31,761 | 37,918 | 34,442 | 34,865 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
-1,251 | -1,189 | -2,185 | -2,630 | -2,548 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
11,243 | 10,321 | 11,623 | 6,567 | 7,452 |
 | 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 |
|
|
11,243 | 7,483 | 3,742 | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 2,837 | 7,881 | 6,567 | 7,452 |
 | 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 |
|
|
76,535 | 75,148 | 76,442 | 78,862 | 82,791 |
 | I. ShareHolder's equity |
|
|
76,431 | 75,020 | 76,220 | 78,546 | 82,391 |
 | 1. Owner's investment capital |
|
|
57,736 | 57,736 | 57,736 | 57,736 | 57,736 |
 | 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 |
|
|
9,421 | 12,552 | 13,700 | 14,814 | 16,005 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
9,274 | 4,732 | 4,784 | 5,996 | 8,650 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,460 | -1,160 | -935 | -785 | -485 |
 | - Profit after tax undistributed this period |
|
|
10,734 | 5,892 | 5,719 | 6,781 | 9,135 |
 | 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 |
|
|
103 | 128 | 222 | 316 | 400 |
 | 1. Funding resources |
|
|
103 | 128 | 222 | 316 | 400 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
157,091 | 150,883 | 157,498 | 156,808 | 162,317 |
There is no report.
|
|