|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
99,347 | 85,723 | 89,427 | 113,706 | 119,413 |
 | I. Cash and cash equivalents |
|
|
7,338 | 1,479 | 302 | 16,884 | 4,753 |
 | 1. Cash |
|
|
2,217 | 1,479 | 302 | 16,884 | 4,753 |
 | 2. Cash equivalents |
|
|
5,121 | | | | |
 | II. Short-term financial investments |
|
|
| | | | 10,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 10,000 |
 | III. Short-term receivables |
|
|
7,636 | 5,891 | 5,144 | 14,638 | 6,567 |
 | 1. Short-term receivables of customers |
|
|
2,589 | 3,276 | 5,382 | 4,500 | 4,126 |
 | 2. Prepayments to suppliers |
|
|
3,041 | 1,844 | 509 | 1,224 | 3,030 |
 | 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 |
|
|
3,399 | 2,165 | 654 | 10,305 | 807 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,393 | -1,395 | -1,400 | -1,391 | -1,396 |
 | IV. Inventories |
|
|
83,441 | 77,530 | 83,043 | 81,737 | 96,431 |
 | 1. Inventories |
|
|
83,441 | 77,530 | 91,427 | 81,737 | 96,431 |
 | 2. Provision for decline in value of inventories |
|
|
| | -8,384 | | |
 | V. Other current assets |
|
|
932 | 823 | 937 | 447 | 1,662 |
 | 1. Short-term prepaid expenses |
|
|
324 | 216 | 315 | 446 | 1,658 |
 | 2. Deductible VAT |
|
|
| 608 | | | |
 | 3. Taxes and the State Receivables |
|
|
608 | | 623 | | 4 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
43,455 | 36,208 | 27,366 | 23,361 | 21,452 |
 | I. Long-term receivables |
|
|
| | | 375 | 188 |
 | 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 |
|
|
| | | 375 | 188 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
32,921 | 26,113 | 20,543 | 13,840 | 11,074 |
 | 1. Tangible fixed assets |
|
|
32,921 | 26,113 | 20,543 | 13,840 | 11,074 |
 | - Cost |
|
|
90,411 | 86,992 | 86,986 | 86,277 | 86,807 |
 | - Accumulated depreciation |
|
|
-57,490 | -60,879 | -66,443 | -72,438 | -75,733 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 12 | | 515 | 751 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 12 | | 515 | 751 |
 | 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 |
|
|
10,534 | 10,083 | 6,822 | 8,632 | 9,439 |
 | 1. Long-term prepaid expenses |
|
|
10,534 | 10,083 | 6,822 | 8,632 | 9,439 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
142,802 | 121,931 | 116,792 | 137,068 | 140,864 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
70,459 | 76,127 | 104,876 | 95,047 | 63,678 |
 | I. Current liabilities |
|
|
70,459 | 76,127 | 104,876 | 95,047 | 63,678 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
33,264 | 41,898 | 40,099 | 34,141 | 3,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
22,525 | 20,332 | 50,894 | 49,029 | 43,369 |
 | 4. Advances from customers |
|
|
24 | 4 | 4 | 5 | 35 |
 | 5. Taxes and other payables to the State Budget |
|
|
19 | 19 | | 12 | 1,845 |
 | 6. Payables to employees |
|
|
9,327 | 3,861 | 3,987 | 3,775 | 7,272 |
 | 7. Short-term accrued expenses |
|
|
1,253 | 1,315 | 924 | 1,194 | 1,027 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
284 | 4,751 | 6,178 | 5,456 | 7,008 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,764 | 3,948 | 2,791 | 1,434 | 123 |
 | 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 |
|
|
72,343 | 45,804 | 11,917 | 42,021 | 77,186 |
 | I. ShareHolder's equity |
|
|
72,343 | 45,804 | 11,917 | 42,021 | 77,186 |
 | 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
 | 2. Share capital surplus |
|
|
978 | 978 | 978 | 978 | 978 |
 | 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 |
|
|
22,715 | 25,310 | 25,310 | 25,310 | 25,310 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
8,650 | -20,484 | -54,371 | -24,267 | 10,898 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | -20,484 | -54,371 | -24,267 |
 | - Profit after tax undistributed this period |
|
|
8,650 | -20,484 | -33,888 | 30,104 | 35,165 |
 | 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 |
|
|
142,802 | 121,931 | 116,792 | 137,068 | 140,864 |
There is no report.
|
|