|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
120,180 | 85,764 | 105,781 | 82,852 | 63,679 |
 | I. Cash and cash equivalents |
|
|
8,721 | 9,636 | 34,627 | 17,163 | 32,540 |
 | 1. Cash |
|
|
6,821 | 7,686 | 33,027 | 15,563 | 21,940 |
 | 2. Cash equivalents |
|
|
1,900 | 1,950 | 1,600 | 1,600 | 10,600 |
 | II. Short-term financial investments |
|
|
| | | | 1,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 1,000 |
 | III. Short-term receivables |
|
|
26,611 | 34,983 | 28,103 | 12,243 | 8,797 |
 | 1. Short-term receivables of customers |
|
|
20,402 | 27,196 | 17,816 | 9,177 | 11,675 |
 | 2. Prepayments to suppliers |
|
|
1,823 | 383 | 772 | 1,247 | 385 |
 | 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 |
|
|
8,415 | 11,433 | 13,184 | 5,488 | 341 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,028 | -4,028 | -3,669 | -3,669 | -3,604 |
 | IV. Inventories |
|
|
77,395 | 36,325 | 40,939 | 52,055 | 19,114 |
 | 1. Inventories |
|
|
82,030 | 36,325 | 40,939 | 57,649 | 20,301 |
 | 2. Provision for decline in value of inventories |
|
|
-4,635 | | | -5,594 | -1,186 |
 | V. Other current assets |
|
|
7,454 | 4,820 | 2,112 | 1,392 | 2,228 |
 | 1. Short-term prepaid expenses |
|
|
343 | 259 | 75 | 57 | 135 |
 | 2. Deductible VAT |
|
|
6,285 | 4,278 | 2,035 | 1,333 | 138 |
 | 3. Taxes and the State Receivables |
|
|
826 | 283 | 3 | 2 | 1,955 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
116,111 | 111,078 | 103,807 | 98,644 | 92,989 |
 | 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 |
|
|
43,988 | 41,219 | 36,332 | 33,283 | 29,912 |
 | 1. Tangible fixed assets |
|
|
26,853 | 24,619 | 20,000 | 17,218 | 14,115 |
 | - Cost |
|
|
50,802 | 48,341 | 48,376 | 49,657 | 51,637 |
 | - Accumulated depreciation |
|
|
-23,949 | -23,722 | -28,376 | -32,439 | -37,522 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
17,135 | 16,600 | 16,332 | 16,064 | 15,797 |
 | - Cost |
|
|
18,189 | 18,189 | 18,189 | 18,189 | 18,189 |
 | - Accumulated depreciation |
|
|
-1,053 | -1,589 | -1,856 | -2,124 | -2,392 |
 | III. Real Estate Investments |
|
|
60,782 | 58,872 | 56,500 | 54,153 | 51,957 |
 | - Cost |
|
|
71,069 | 71,306 | 71,306 | 71,306 | 71,306 |
 | - Accumulated depreciation |
|
|
-10,287 | -12,434 | -14,806 | -17,153 | -19,349 |
 | IV. Long-term assets in progress |
|
|
30 | 50 | 30 | 30 | 30 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
30 | 50 | 30 | 30 | 30 |
 | IV. Long-term financial investments |
|
|
10,116 | 10,162 | 10,224 | 10,237 | 10,262 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
17,663 | 17,663 | 17,663 | 17,663 | 17,663 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-7,547 | -7,501 | -7,439 | -7,426 | -7,401 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,194 | 774 | 721 | 941 | 827 |
 | 1. Long-term prepaid expenses |
|
|
1,194 | 774 | 721 | 941 | 827 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
236,291 | 196,841 | 209,589 | 181,496 | 156,668 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
188,965 | 147,154 | 106,312 | 77,517 | 53,240 |
 | I. Current liabilities |
|
|
116,498 | 77,734 | 96,101 | 71,215 | 49,756 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
29,938 | 2,440 | | 7,000 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
43,981 | 47,299 | 40,409 | 19,094 | 2,841 |
 | 4. Advances from customers |
|
|
19,499 | 659 | 19,076 | 10,383 | 3,092 |
 | 5. Taxes and other payables to the State Budget |
|
|
418 | 302 | 1,493 | 2,070 | 2,633 |
 | 6. Payables to employees |
|
|
1,286 | 4,599 | 6,014 | 4,858 | 12,838 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
367 | 863 | 322 | 580 | 795 |
 | 11. Other short-term payables |
|
|
19,420 | 19,340 | 24,498 | 25,197 | 24,417 |
 | 12. Provision for short term payables |
|
|
| 716 | 2,490 | | 814 |
 | 13. Bonus and welfare fund |
|
|
1,591 | 1,516 | 1,799 | 2,034 | 2,326 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
72,467 | 69,420 | 10,211 | 6,302 | 3,484 |
 | 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 |
|
|
2,509 | 2,348 | 2,351 | 1,242 | 2,234 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
14,780 | 13,340 | 7,860 | 5,060 | 1,250 |
 | 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 |
|
|
55,178 | 53,732 | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
47,326 | 49,687 | 103,277 | 103,979 | 103,428 |
 | I. ShareHolder's equity |
|
|
47,326 | 49,687 | 103,277 | 103,979 | 103,428 |
 | 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 |
|
|
17,085 | 17,085 | 17,418 | 18,020 | 18,709 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
242 | 2,603 | 55,859 | 55,958 | 54,719 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
10 | 994 | 53,825 | 53,738 | 51,937 |
 | - Profit after tax undistributed this period |
|
|
231 | 1,609 | 2,034 | 2,220 | 2,783 |
 | 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 |
|
|
236,291 | 196,841 | 209,589 | 181,496 | 156,668 |
There is no report.
|
|