|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
18,729 | 38,045 | 47,752 | 72,304 | 87,052 |
 | I. Cash and cash equivalents |
|
|
5,156 | 4,445 | 3,522 | 3,601 | 3,919 |
 | 1. Cash |
|
|
1,656 | 945 | 3,522 | 3,601 | 3,919 |
 | 2. Cash equivalents |
|
|
3,500 | 3,500 | | | |
 | II. Short-term financial investments |
|
|
2,620 | 29,520 | 38,020 | 63,500 | 76,715 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,620 | 29,520 | 38,020 | 63,500 | 76,715 |
 | III. Short-term receivables |
|
|
9,342 | 2,886 | 4,567 | 4,381 | 5,392 |
 | 1. Short-term receivables of customers |
|
|
396 | 1,502 | 1,736 | 2,010 | 1,540 |
 | 2. Prepayments to suppliers |
|
|
8,213 | 533 | 1,127 | 951 | 1,957 |
 | 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 |
|
|
978 | 1,097 | 1,950 | 1,666 | 2,140 |
 | 7. Provision for doubtful short-term receivables |
|
|
-246 | -246 | -246 | -246 | -246 |
 | IV. Inventories |
|
|
1,071 | 590 | 670 | 574 | 739 |
 | 1. Inventories |
|
|
1,071 | 590 | 670 | 574 | 739 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
540 | 604 | 974 | 249 | 287 |
 | 1. Short-term prepaid expenses |
|
|
247 | 521 | 121 | 18 | 287 |
 | 2. Deductible VAT |
|
|
294 | 83 | 852 | 200 | |
 | 3. Taxes and the State Receivables |
|
|
| | | 30 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
77,173 | 64,840 | 65,555 | 63,890 | 59,706 |
 | 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 |
|
|
70,555 | 61,444 | 57,437 | 56,386 | 53,457 |
 | 1. Tangible fixed assets |
|
|
70,502 | 61,436 | 57,437 | 56,386 | 53,457 |
 | - Cost |
|
|
257,162 | 252,070 | 256,522 | 228,577 | 223,834 |
 | - Accumulated depreciation |
|
|
-186,660 | -190,634 | -199,085 | -172,191 | -170,376 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
53 | 8 | | | |
 | - Cost |
|
|
18,325 | 18,325 | 18,325 | 18,325 | 18,325 |
 | - Accumulated depreciation |
|
|
-18,272 | -18,317 | -18,325 | -18,325 | -18,325 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | 200 | 200 | 296 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 200 | 200 | 296 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
6,618 | 3,396 | 7,918 | 7,304 | 5,952 |
 | 1. Long-term prepaid expenses |
|
|
6,618 | 3,396 | 7,918 | 7,304 | 5,952 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
95,902 | 102,885 | 113,307 | 136,194 | 146,758 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
28,002 | 16,400 | 13,744 | 23,438 | 29,535 |
 | I. Current liabilities |
|
|
27,345 | 15,841 | 13,184 | 16,082 | 16,095 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,176 | 4,294 | 2,844 | 4,366 | 2,623 |
 | 4. Advances from customers |
|
|
1,327 | 789 | 38 | 193 | 1,591 |
 | 5. Taxes and other payables to the State Budget |
|
|
9,376 | 198 | 34 | 622 | 1,702 |
 | 6. Payables to employees |
|
|
7 | 1,838 | 2,032 | 1,360 | 1,425 |
 | 7. Short-term accrued expenses |
|
|
12,737 | 3,479 | 3,457 | 4,276 | 3,610 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,068 | 2,499 | 2,493 | 3,269 | 3,571 |
 | 11. Other short-term payables |
|
|
1,203 | 1,135 | 1,027 | 988 | 1,101 |
 | 12. Provision for short term payables |
|
|
| 1,200 | 960 | 810 | |
 | 13. Bonus and welfare fund |
|
|
451 | 408 | 299 | 200 | 472 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
657 | 560 | 560 | 7,356 | 13,440 |
 | 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 |
|
|
657 | 560 | 560 | 7,356 | 13,440 |
 | 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. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
67,900 | 86,485 | 99,564 | 112,756 | 117,223 |
 | I. ShareHolder's equity |
|
|
67,900 | 86,485 | 99,564 | 112,756 | 117,223 |
 | 1. Owner's investment capital |
|
|
92,974 | 92,974 | 92,974 | 92,974 | 92,974 |
 | 2. Share capital surplus |
|
|
8,162 | 8,162 | 8,162 | 8,162 | 8,162 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-28 | -28 | -28 | -28 | -28 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
5,001 | 5,001 | 5,001 | 5,001 | 5,001 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
2,098 | 2,098 | 2,098 | 2,098 | 2,098 |
 | 11. After tax undistributed profit |
|
|
-40,308 | -21,723 | -8,645 | 4,548 | 9,014 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-11,245 | -40,308 | -21,723 | -8,645 | |
 | - Profit after tax undistributed this period |
|
|
-29,063 | 18,585 | 13,079 | 13,192 | 9,014 |
 | 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 |
|
|
95,902 | 102,885 | 113,307 | 136,194 | 146,758 |
There is no report.
|
|