|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
58,649 | 100,031 | 63,416 | 68,130 | 71,739 |
 | I. Cash and cash equivalents |
|
|
17,541 | 35,749 | 15,314 | 4,981 | 20,283 |
 | 1. Cash |
|
|
4,441 | 16,639 | 1,089 | 381 | 4,958 |
 | 2. Cash equivalents |
|
|
13,100 | 19,110 | 14,225 | 4,600 | 15,325 |
 | II. Short-term financial investments |
|
|
8,980 | 11,044 | 2,390 | 27,225 | 10,082 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
8,980 | 11,044 | 2,390 | 27,225 | 10,082 |
 | III. Short-term receivables |
|
|
30,267 | 48,689 | 41,929 | 31,333 | 8,827 |
 | 1. Short-term receivables of customers |
|
|
27,240 | 39,719 | 37,662 | 28,605 | 3,666 |
 | 2. Prepayments to suppliers |
|
|
1,881 | 3,000 | 1,824 | 1,029 | 3,461 |
 | 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 |
|
|
2,810 | 7,633 | 4,106 | 3,363 | 3,363 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,664 | -1,664 | -1,664 | -1,664 | -1,664 |
 | IV. Inventories |
|
|
1,786 | 3,709 | 2,239 | 1,639 | 29,420 |
 | 1. Inventories |
|
|
1,786 | 3,709 | 2,239 | 1,639 | 29,420 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
74 | 841 | 1,543 | 2,953 | 3,127 |
 | 1. Short-term prepaid expenses |
|
|
| 820 | 446 | 488 | 476 |
 | 2. Deductible VAT |
|
|
| 21 | | | |
 | 3. Taxes and the State Receivables |
|
|
74 | | 1,097 | 2,465 | 2,651 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
42,710 | 41,053 | 101,492 | 93,419 | 85,454 |
 | I. Long-term receivables |
|
|
4,067 | | | | |
 | 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 |
|
|
4,067 | | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
28,990 | 33,966 | 36,675 | 31,982 | 26,386 |
 | 1. Tangible fixed assets |
|
|
28,864 | 33,889 | 36,533 | 31,892 | 26,320 |
 | - Cost |
|
|
72,388 | 82,950 | 92,401 | 93,438 | 94,272 |
 | - Accumulated depreciation |
|
|
-43,525 | -49,061 | -55,868 | -61,546 | -67,953 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
127 | 77 | 141 | 90 | 66 |
 | - Cost |
|
|
351 | 351 | 461 | 461 | 461 |
 | - Accumulated depreciation |
|
|
-224 | -274 | -320 | -371 | -395 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
577 | 158 | 3,949 | 4,090 | 4,155 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
577 | 158 | 3,949 | 4,090 | 4,155 |
 | IV. Long-term financial investments |
|
|
608 | 608 | 608 | 608 | 608 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,388 | 1,388 | 1,388 | 1,388 | 1,388 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-780 | -780 | -780 | -780 | -780 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
8,467 | 6,321 | 60,260 | 56,739 | 54,305 |
 | 1. Long-term prepaid expenses |
|
|
8,311 | 6,165 | 60,104 | 56,583 | 54,149 |
 | 2. Deferred income tax assets |
|
|
156 | 156 | 156 | 156 | 156 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
101,358 | 141,085 | 164,907 | 161,549 | 157,193 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
34,738 | 61,097 | 98,992 | 114,753 | 117,246 |
 | I. Current liabilities |
|
|
34,693 | 61,067 | 98,977 | 114,753 | 117,246 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,647 | 9,504 | 10,939 | 7,660 | 2,795 |
 | 4. Advances from customers |
|
|
3,417 | 9,844 | 52 | 165 | 163 |
 | 5. Taxes and other payables to the State Budget |
|
|
14,721 | 24,374 | 83,297 | 111,512 | 123,557 |
 | 6. Payables to employees |
|
|
4,731 | 13,610 | 1,056 | -6,229 | -10,814 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
15 | 124 | 162 | 51 | |
 | 11. Other short-term payables |
|
|
2,144 | 3,248 | 1,456 | 1,420 | 1,364 |
 | 12. Provision for short term payables |
|
|
70 | 99 | 122 | 147 | 161 |
 | 13. Bonus and welfare fund |
|
|
1,949 | 264 | 1,893 | 27 | 20 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
44 | 30 | 15 | | |
 | 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 |
|
|
44 | 30 | 15 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
66,620 | 79,988 | 65,915 | 46,796 | 39,947 |
 | I. ShareHolder's equity |
|
|
66,607 | 80,226 | 65,978 | 46,782 | 39,934 |
 | 1. Owner's investment capital |
|
|
56,143 | 56,143 | 56,143 | 56,143 | 56,143 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-131 | -131 | -131 | -131 | -131 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
11,737 | 11,737 | 12,638 | 12,638 | 12,638 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-1,142 | 12,478 | -2,673 | -21,868 | -28,717 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
112 | 200 | -239 | -2,673 | -21,868 |
 | - Profit after tax undistributed this period |
|
|
-1,254 | 12,278 | -2,434 | -19,195 | -6,849 |
 | 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 |
|
|
14 | -239 | -62 | 14 | 14 |
 | 1. Funding resources |
|
|
| -252 | -76 | | |
 | 2. Funding resources that form fixed assets |
|
|
14 | 14 | 14 | 14 | 14 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
101,358 | 141,085 | 164,907 | 161,549 | 157,193 |
There is no report.
|
|