|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
63,831 | 52,433 | 51,497 | 58,922 | 62,810 |
 | I. Cash and cash equivalents |
|
|
11,489 | 4,764 | 6,389 | 3,463 | 6,190 |
 | 1. Cash |
|
|
3,460 | 3,264 | 4,889 | 1,963 | 5,190 |
 | 2. Cash equivalents |
|
|
8,029 | 1,500 | 1,500 | 1,500 | 1,000 |
 | II. Short-term financial investments |
|
|
39,000 | 31,021 | 30,000 | 38,500 | 37,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
39,000 | 31,021 | 30,000 | 38,500 | 37,500 |
 | III. Short-term receivables |
|
|
13,223 | 16,043 | 14,479 | 16,667 | 18,872 |
 | 1. Short-term receivables of customers |
|
|
16,166 | 15,107 | 14,887 | 19,972 | 21,871 |
 | 2. Prepayments to suppliers |
|
|
880 | | 48 | 48 | 77 |
 | 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 |
|
|
503 | 5,634 | 6,171 | 4,462 | 4,785 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,325 | -4,699 | -6,626 | -7,815 | -7,861 |
 | IV. Inventories |
|
|
95 | 405 | 491 | 134 | 131 |
 | 1. Inventories |
|
|
95 | 405 | 491 | 134 | 131 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
24 | 200 | 137 | 158 | 117 |
 | 1. Short-term prepaid expenses |
|
|
24 | 200 | 137 | 158 | 117 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
47,504 | 42,635 | 30,776 | 26,242 | 23,451 |
 | 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 |
|
|
40,505 | 35,133 | 30,193 | 24,747 | 21,763 |
 | 1. Tangible fixed assets |
|
|
40,505 | 35,133 | 30,193 | 24,747 | 21,763 |
 | - Cost |
|
|
125,062 | 128,264 | 130,208 | 130,208 | 132,190 |
 | - Accumulated depreciation |
|
|
-84,557 | -93,130 | -100,015 | -105,461 | -110,428 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
85 | 85 | 85 | 85 | 85 |
 | - Accumulated depreciation |
|
|
-85 | -85 | -85 | -85 | -85 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
6,999 | | 583 | 1,469 | 1,671 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
6,999 | | 583 | 1,469 | 1,671 |
 | 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 |
|
|
| 7,501 | | 27 | 17 |
 | 1. Long-term prepaid expenses |
|
|
| 7,501 | | 27 | 17 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
111,335 | 95,068 | 82,272 | 85,164 | 86,261 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
28,518 | 24,854 | 21,138 | 26,696 | 30,535 |
 | I. Current liabilities |
|
|
23,561 | 21,024 | 18,349 | 24,228 | 28,537 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,127 | 1,127 | 1,042 | 547 | 547 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,127 | 1,610 | 2,039 | 4,448 | 7,179 |
 | 4. Advances from customers |
|
|
89 | 156 | 303 | 147 | 212 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,941 | 1,764 | 1,654 | 752 | 790 |
 | 6. Payables to employees |
|
|
3,703 | 3,833 | 1,965 | 5,505 | 6,568 |
 | 7. Short-term accrued expenses |
|
|
70 | 394 | 1,051 | 2,954 | 5,499 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
10,693 | 9,944 | 8,166 | 8,644 | 7,451 |
 | 12. Provision for short term payables |
|
|
1,532 | 518 | 427 | 613 | 63 |
 | 13. Bonus and welfare fund |
|
|
2,279 | 1,679 | 1,704 | 619 | 228 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,957 | 3,831 | 2,789 | 2,468 | 1,998 |
 | 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 |
|
|
4,081 | 2,955 | 1,913 | 1,367 | 820 |
 | 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 |
|
|
876 | 876 | 876 | 1,102 | 1,179 |
 | B. OWNER'S EQUITY |
|
|
82,817 | 70,214 | 61,134 | 58,468 | 55,726 |
 | I. ShareHolder's equity |
|
|
41,600 | 42,466 | 42,672 | 44,234 | 43,618 |
 | 1. Owner's investment capital |
|
|
36,757 | 36,757 | 36,757 | 36,757 | 36,757 |
 | 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 |
|
|
1,881 | 2,288 | 2,605 | 2,910 | 2,464 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,709 | 3,169 | 3,057 | 3,314 | 3,366 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 109 | | | |
 | - Profit after tax undistributed this period |
|
|
2,709 | 3,060 | 3,057 | 3,314 | 3,366 |
 | 12. Investment capital resource for basic construction |
|
|
253 | 253 | 253 | 1,253 | 1,031 |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
41,217 | 27,747 | 18,462 | 14,234 | 12,108 |
 | 1. Funding resources |
|
|
14,208 | 5,586 | 1,060 | 129 | 184 |
 | 2. Funding resources that form fixed assets |
|
|
27,009 | 22,162 | 17,403 | 14,105 | 11,924 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
111,335 | 95,068 | 82,272 | 85,164 | 86,261 |
There is no report.
|
|