|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
280,816 | 187,373 | 176,761 | 163,415 | 158,083 |
 | I. Cash and cash equivalents |
|
|
36,361 | 6,685 | 2,852 | 2,878 | 2,940 |
 | 1. Cash |
|
|
4,611 | 2,037 | 1,152 | 1,878 | 1,340 |
 | 2. Cash equivalents |
|
|
31,750 | 4,648 | 1,700 | 1,000 | 1,600 |
 | II. Short-term financial investments |
|
|
31,165 | 157,292 | 108,500 | 138,610 | 133,170 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
31,165 | 157,292 | 108,500 | 138,610 | 133,170 |
 | III. Short-term receivables |
|
|
105,479 | 6,799 | 48,962 | 5,453 | 5,453 |
 | 1. Short-term receivables of customers |
|
|
547 | 547 | 547 | | |
 | 2. Prepayments to suppliers |
|
|
2,035 | 1,545 | 1,552 | 1,490 | 1,490 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
100,000 | | 40,000 | | |
 | 6. Other short-term receivables |
|
|
2,897 | 4,707 | 6,863 | 3,964 | 3,963 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
107,000 | 16,265 | 16,275 | 16,278 | 16,273 |
 | 1. Inventories |
|
|
107,000 | 16,265 | 16,275 | 16,278 | 16,273 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
811 | 332 | 171 | 196 | 248 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| 119 | 171 | 188 | 248 |
 | 3. Taxes and the State Receivables |
|
|
811 | 214 | | 8 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,838 | 8,933 | 8,574 | 8,299 | 12,400 |
 | 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 |
|
|
1,061 | 686 | 457 | 229 | 1 |
 | 1. Tangible fixed assets |
|
|
1,061 | 686 | 457 | 229 | 1 |
 | - Cost |
|
|
5,678 | 5,678 | 4,513 | 4,513 | 4,513 |
 | - Accumulated depreciation |
|
|
-4,618 | -4,993 | -4,055 | -4,283 | -4,511 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
5,249 | 5,094 | 4,940 | 4,786 | 4,631 |
 | - Cost |
|
|
6,286 | 6,286 | 6,286 | 6,286 | 6,286 |
 | - Accumulated depreciation |
|
|
-1,038 | -1,192 | -1,346 | -1,501 | -1,655 |
 | 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 |
|
|
| 3,000 | 3,000 | 3,093 | 7,595 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | 3,000 | 3,093 | 7,595 |
 | 3. Other investments in equity instruments |
|
|
| 3,000 | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
4,528 | 153 | 176 | 191 | 172 |
 | 1. Long-term prepaid expenses |
|
|
195 | 153 | 176 | 191 | 172 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
4,333 | | | | |
 | TOTAL ASSETS |
|
|
291,653 | 196,306 | 185,334 | 171,714 | 170,483 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
168,689 | 66,582 | 62,263 | 60,174 | 58,861 |
 | I. Current liabilities |
|
|
156,255 | 54,514 | 50,560 | 48,838 | 47,891 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
31 | 10 | 10 | 64 | |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
2,507 | 967 | 320 | 387 | 80 |
 | 6. Payables to employees |
|
|
1,381 | 4,333 | 1,535 | 1,331 | 731 |
 | 7. Short-term accrued expenses |
|
|
48,397 | 46,092 | 46,063 | 45,826 | 45,900 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
98,262 | | 381 | 258 | 231 |
 | 11. Other short-term payables |
|
|
2,422 | 1,403 | 91 | 140 | 184 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,255 | 1,710 | 1,466 | 831 | 764 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
12,434 | 12,068 | 11,702 | 11,336 | 10,971 |
 | 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 |
|
|
12,434 | 12,068 | 11,702 | 11,336 | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
122,965 | 129,725 | 123,072 | 111,540 | 111,622 |
 | I. ShareHolder's equity |
|
|
122,965 | 129,725 | 123,072 | 111,540 | 111,622 |
 | 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
 | 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 |
|
|
9,221 | 9,221 | 9,221 | 9,221 | 9,221 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
13,744 | 20,504 | 13,851 | 2,319 | 2,401 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
8,563 | 6,641 | 7,450 | 451 | |
 | - Profit after tax undistributed this period |
|
|
5,180 | 13,862 | 6,401 | 1,868 | 2,401 |
 | 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 |
|
|
291,653 | 196,306 | 185,334 | 171,714 | 170,483 |
There is no report.
|
|