|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
220,481 | 272,052 | 252,622 | 198,109 | 164,554 |
 | I. Cash and cash equivalents |
|
|
15,343 | 33,172 | 31,729 | 6,917 | 10,696 |
 | 1. Cash |
|
|
15,343 | 32,672 | 31,229 | 6,417 | 10,696 |
 | 2. Cash equivalents |
|
|
| 500 | 500 | 500 | |
 | II. Short-term financial investments |
|
|
| | | | 20,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 20,000 |
 | III. Short-term receivables |
|
|
192,295 | 225,089 | 193,880 | 147,759 | 106,954 |
 | 1. Short-term receivables of customers |
|
|
178,769 | 181,310 | 157,925 | 136,913 | 112,796 |
 | 2. Prepayments to suppliers |
|
|
1,536 | 15,400 | 635 | 793 | 2,456 |
 | 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 |
|
|
11,990 | 28,378 | 35,320 | 26,410 | 24,895 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | -16,356 | -33,193 |
 | IV. Inventories |
|
|
11,971 | 13,283 | 26,264 | 42,313 | 25,859 |
 | 1. Inventories |
|
|
11,971 | 13,283 | 26,264 | 42,313 | 25,859 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
871 | 508 | 750 | 1,120 | 1,045 |
 | 1. Short-term prepaid expenses |
|
|
869 | 318 | 699 | 1,119 | 691 |
 | 2. Deductible VAT |
|
|
| 138 | | 1 | 349 |
 | 3. Taxes and the State Receivables |
|
|
2 | 52 | 50 | | 5 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
79,398 | 74,680 | 67,888 | 66,043 | 66,746 |
 | I. Long-term receivables |
|
|
6 | 168 | 168 | 168 | 168 |
 | 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 | 168 | 168 | 168 | 168 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
39,673 | 37,492 | 31,525 | 33,234 | 34,782 |
 | 1. Tangible fixed assets |
|
|
33,211 | 28,579 | 23,454 | 25,815 | 28,014 |
 | - Cost |
|
|
77,522 | 68,815 | 67,340 | 73,592 | 78,973 |
 | - Accumulated depreciation |
|
|
-44,311 | -40,236 | -43,886 | -47,777 | -50,959 |
 | 2. Fixed assets of financial leasing |
|
|
| 2,630 | 1,967 | 1,495 | 1,023 |
 | - Cost |
|
|
| 3,054 | 2,833 | 2,833 | 2,833 |
 | - Accumulated depreciation |
|
|
| -424 | -866 | -1,338 | -1,810 |
 | 3. Intangible fixed assets |
|
|
6,463 | 6,283 | 6,104 | 5,924 | 5,745 |
 | - Cost |
|
|
10,638 | 10,638 | 10,638 | 10,638 | 10,638 |
 | - Accumulated depreciation |
|
|
-4,175 | -4,355 | -4,534 | -4,714 | -4,893 |
 | III. Real Estate Investments |
|
|
15,685 | 15,026 | 14,366 | 13,707 | 13,047 |
 | - Cost |
|
|
19,590 | 19,590 | 19,590 | 19,590 | 19,590 |
 | - Accumulated depreciation |
|
|
-3,905 | -4,564 | -5,224 | -5,883 | -6,543 |
 | IV. Long-term assets in progress |
|
|
8,492 | 8,492 | 10,525 | 8,855 | 9,839 |
 | 1. Costs of long-term production, business in progress |
|
|
8,492 | | | | |
 | 2. Costs of construction in progress |
|
|
| 8,492 | 10,525 | 8,855 | 9,839 |
 | 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 |
|
|
15,541 | 13,501 | 11,303 | 10,078 | 8,910 |
 | 1. Long-term prepaid expenses |
|
|
15,541 | 13,501 | 11,303 | 10,078 | 8,910 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
299,879 | 346,732 | 320,510 | 264,151 | 231,300 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
225,125 | 285,887 | 239,757 | 177,163 | 133,210 |
 | I. Current liabilities |
|
|
222,969 | 282,358 | 235,136 | 172,277 | 129,019 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
154,700 | 200,016 | 191,010 | 141,433 | 103,656 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
53,077 | 63,910 | 16,374 | 10,453 | 6,344 |
 | 4. Advances from customers |
|
|
665 | 1,577 | 1,345 | 2,658 | 2,695 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,985 | 156 | 3,324 | 4,812 | 3,579 |
 | 6. Payables to employees |
|
|
1,897 | 2,161 | 2,549 | 6,170 | 8,125 |
 | 7. Short-term accrued expenses |
|
|
505 | 451 | 58 | 235 | 327 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 88 | | | 218 |
 | 11. Other short-term payables |
|
|
9,658 | 13,534 | 20,022 | 6,092 | 3,702 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
483 | 466 | 454 | 423 | 372 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,156 | 3,529 | 4,621 | 4,886 | 4,191 |
 | 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 |
|
|
3,069 | 3,529 | 4,621 | 4,886 | 4,191 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
-913 | | | | |
 | 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 |
|
|
74,754 | 60,845 | 80,753 | 86,988 | 98,090 |
 | I. ShareHolder's equity |
|
|
74,754 | 60,845 | 80,753 | 86,988 | 98,090 |
 | 1. Owner's investment capital |
|
|
81,981 | 81,981 | 101,981 | 101,981 | 101,981 |
 | 2. Share capital surplus |
|
|
| | -120 | -120 | -120 |
 | 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 |
|
|
30 | 30 | 30 | 30 | 30 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-7,803 | -21,166 | -21,138 | -14,903 | -3,801 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-14,505 | -5,707 | -21,166 | -21,138 | -14,903 |
 | - Profit after tax undistributed this period |
|
|
6,701 | -15,459 | 28 | 6,235 | 11,102 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
546 | | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
299,879 | 346,732 | 320,510 | 264,151 | 231,300 |
There is no report.
|
|