|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
96,917 | 96,221 | 101,976 | 106,296 | 99,579 |
 | I. Cash and cash equivalents |
|
|
2,145 | 8,345 | 6,564 | 4,702 | 12,881 |
 | 1. Cash |
|
|
2,145 | 8,345 | 6,564 | 4,702 | 5,470 |
 | 2. Cash equivalents |
|
|
| | | | 7,411 |
 | II. Short-term financial investments |
|
|
| | 5,000 | 13,500 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 5,000 | 13,500 | |
 | III. Short-term receivables |
|
|
91,766 | 87,134 | 89,422 | 87,615 | 86,434 |
 | 1. Short-term receivables of customers |
|
|
103,072 | 97,953 | 100,041 | 97,470 | 95,433 |
 | 2. Prepayments to suppliers |
|
|
912 | 893 | 1,129 | 1,208 | 2,368 |
 | 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 |
|
|
116 | 623 | 587 | 1,272 | 1,462 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,335 | -12,335 | -12,335 | -12,335 | -12,829 |
 | IV. Inventories |
|
|
2,813 | 672 | 873 | 380 | |
 | 1. Inventories |
|
|
2,813 | 672 | 873 | 380 | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
194 | 69 | 117 | 98 | 264 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
135 | | 24 | | 149 |
 | 3. Taxes and the State Receivables |
|
|
58 | 69 | 93 | 98 | 115 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,484 | 12,519 | 10,096 | 9,852 | 25,845 |
 | 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 |
|
|
10,690 | 7,050 | 5,699 | 4,362 | 7,222 |
 | 1. Tangible fixed assets |
|
|
10,690 | 7,050 | 5,699 | 4,362 | 7,222 |
 | - Cost |
|
|
57,242 | 25,544 | 25,031 | 25,031 | 29,240 |
 | - Accumulated depreciation |
|
|
-46,552 | -18,494 | -19,332 | -20,670 | -22,018 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| 3,600 | 2,647 | 1,819 | 1,020 |
 | - Cost |
|
|
| 33,648 | 29,634 | 29,634 | 29,634 |
 | - Accumulated depreciation |
|
|
| -30,048 | -26,987 | -27,815 | -28,614 |
 | IV. Long-term assets in progress |
|
|
631 | 631 | 631 | 1,169 | 1,286 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
631 | 631 | 631 | 1,169 | 1,286 |
 | IV. Long-term financial investments |
|
|
760 | 760 | 760 | 2,209 | 16,132 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | 14,382 |
 | 3. Other investments in equity instruments |
|
|
| | | 2,000 | 2,600 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -251 | -850 |
 | 5. Investments holding until maturity |
|
|
760 | 760 | 760 | 460 | |
 | V. Total other long-term assets |
|
|
402 | 478 | 359 | 292 | 184 |
 | 1. Long-term prepaid expenses |
|
|
402 | 478 | 359 | 292 | 184 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
109,401 | 108,741 | 112,072 | 116,148 | 125,424 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
22,140 | 14,818 | 12,934 | 11,358 | 14,854 |
 | I. Current liabilities |
|
|
18,382 | 12,198 | 10,932 | 11,176 | 13,668 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,398 | 1,663 | 610 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,428 | 1,804 | 2,238 | 2,194 | 1,755 |
 | 4. Advances from customers |
|
|
| | | | 28 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,587 | 2,689 | 2,269 | 1,452 | 1,821 |
 | 6. Payables to employees |
|
|
2,131 | 1,518 | 1,387 | 2,540 | 2,805 |
 | 7. Short-term accrued expenses |
|
|
20 | 357 | 35 | | 131 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
159 | | | | |
 | 11. Other short-term payables |
|
|
1,028 | 934 | 965 | 947 | 3,087 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,629 | 3,232 | 3,429 | 4,043 | 4,040 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,759 | 2,620 | 2,002 | 182 | 1,186 |
 | 1. Long-term payables to sellers |
|
|
| 180 | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
100 | | 172 | 182 | 1,186 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,659 | 2,439 | 1,829 | | |
 | 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 |
|
|
87,261 | 93,923 | 99,138 | 104,790 | 110,570 |
 | I. ShareHolder's equity |
|
|
87,261 | 93,923 | 99,138 | 104,790 | 110,570 |
 | 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
 | 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 |
|
|
16,397 | 17,649 | 18,959 | 20,196 | 21,398 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
40,864 | 46,274 | 50,179 | 54,594 | 59,172 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
28,135 | 33,178 | 38,359 | 43,178 | 47,577 |
 | - Profit after tax undistributed this period |
|
|
12,729 | 13,096 | 11,820 | 11,416 | 11,596 |
 | 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 |
|
|
109,401 | 108,741 | 112,072 | 116,148 | 125,424 |
There is no report.
|
|