|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
100,747 | 97,269 | 104,099 | 113,358 | 83,322 |
 | I. Cash and cash equivalents |
|
|
33,869 | 12,632 | 13,272 | 22,033 | 9,157 |
 | 1. Cash |
|
|
8,957 | 12,632 | 10,272 | 9,167 | 9,157 |
 | 2. Cash equivalents |
|
|
24,912 | | 3,000 | 12,866 | |
 | II. Short-term financial investments |
|
|
43,878 | 47,133 | 61,587 | 57,817 | 46,174 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
43,878 | 47,133 | 61,587 | 57,817 | 46,174 |
 | III. Short-term receivables |
|
|
8,900 | 9,659 | 10,259 | 11,357 | 11,276 |
 | 1. Short-term receivables of customers |
|
|
7,312 | 6,801 | 9,159 | 8,820 | 10,326 |
 | 2. Prepayments to suppliers |
|
|
32 | 12 | 40 | 900 | 63 |
 | 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 |
|
|
1,556 | 2,954 | 1,237 | 1,826 | 1,062 |
 | 7. Provision for doubtful short-term receivables |
|
|
| -108 | -177 | -190 | -176 |
 | IV. Inventories |
|
|
13,586 | 26,375 | 17,969 | 21,928 | 15,262 |
 | 1. Inventories |
|
|
13,586 | 26,375 | 17,986 | 22,306 | 15,295 |
 | 2. Provision for decline in value of inventories |
|
|
| | -17 | -378 | -33 |
 | V. Other current assets |
|
|
515 | 1,469 | 1,012 | 224 | 1,453 |
 | 1. Short-term prepaid expenses |
|
|
488 | 351 | 387 | 224 | 314 |
 | 2. Deductible VAT |
|
|
26 | 1,119 | | | 1,139 |
 | 3. Taxes and the State Receivables |
|
|
| | 625 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,387 | 5,361 | 5,116 | 6,664 | -40,502 |
 | 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 |
|
|
4,790 | 4,760 | 4,588 | 5,858 | 38,684 |
 | 1. Tangible fixed assets |
|
|
4,763 | 4,760 | 4,309 | 5,639 | 38,525 |
 | - Cost |
|
|
12,789 | 14,457 | 15,676 | 16,289 | 54,128 |
 | - Accumulated depreciation |
|
|
-8,026 | -9,697 | -11,367 | -10,650 | -15,603 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
27 | | 279 | 219 | 159 |
 | - Cost |
|
|
243 | 243 | 541 | 541 | 541 |
 | - Accumulated depreciation |
|
|
-216 | -243 | -263 | -322 | -382 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
597 | 602 | 527 | 807 | 1,817 |
 | 1. Long-term prepaid expenses |
|
|
597 | 602 | 527 | 807 | 1,817 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
106,134 | 102,630 | 109,215 | 120,023 | 123,823 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,496 | 6,998 | 8,036 | 8,421 | 10,961 |
 | I. Current liabilities |
|
|
5,496 | 6,998 | 8,036 | 8,421 | 10,961 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,621 | 5,024 | 2,177 | 1,024 | 5,267 |
 | 4. Advances from customers |
|
|
174 | 525 | 30 | | 30 |
 | 5. Taxes and other payables to the State Budget |
|
|
624 | 45 | 1,823 | 4,067 | 2,235 |
 | 6. Payables to employees |
|
|
811 | | 2,703 | 2,631 | 1,859 |
 | 7. Short-term accrued expenses |
|
|
1,210 | 999 | 1,248 | 395 | 434 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
17 | 404 | 56 | 22 | 21 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
39 | | | 281 | 1,115 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
100,638 | 95,632 | 101,179 | 111,602 | 112,862 |
 | I. ShareHolder's equity |
|
|
100,638 | 95,632 | 101,179 | 111,602 | 112,862 |
 | 1. Owner's investment capital |
|
|
90,000 | 90,000 | 90,000 | 90,000 | 90,000 |
 | 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 |
|
|
605 | 795 | 880 | 3,396 | 8,427 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
10,033 | 4,838 | 10,299 | 18,205 | 14,435 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 909 | 322 | 1,705 | 6,209 |
 | - Profit after tax undistributed this period |
|
|
10,033 | 3,928 | 9,976 | 16,500 | 8,225 |
 | 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 |
|
|
106,134 | 102,630 | 109,215 | 120,023 | 123,823 |
There is no report.
|
|