|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
55,229 | 62,794 | 59,140 | 50,823 | 58,106 |
 | I. Cash and cash equivalents |
|
|
7,693 | 11,227 | 11,558 | 4,323 | 2,568 |
 | 1. Cash |
|
|
7,693 | 11,227 | 11,558 | 4,323 | 2,267 |
 | 2. Cash equivalents |
|
|
| | | | 300 |
 | II. Short-term financial investments |
|
|
| 12,000 | 14,769 | 13,401 | 10,809 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 12,000 | 14,769 | 13,401 | 10,809 |
 | III. Short-term receivables |
|
|
20,991 | 21,598 | 27,739 | 30,657 | 42,227 |
 | 1. Short-term receivables of customers |
|
|
6,502 | 9,154 | 16,200 | 19,880 | 33,292 |
 | 2. Prepayments to suppliers |
|
|
1,690 | 194 | 106 | 106 | 98 |
 | 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 |
|
|
13,121 | 12,628 | 11,811 | 11,049 | 9,214 |
 | 7. Provision for doubtful short-term receivables |
|
|
-322 | -377 | -377 | -377 | -377 |
 | IV. Inventories |
|
|
23,007 | 12,284 | 1,632 | 957 | 1,212 |
 | 1. Inventories |
|
|
23,007 | 12,284 | 1,632 | 957 | 1,212 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,539 | 5,686 | 3,442 | 1,486 | 1,291 |
 | 1. Short-term prepaid expenses |
|
|
| 3,216 | 1,978 | 232 | 37 |
 | 2. Deductible VAT |
|
|
| 2,594 | -1 | | |
 | 3. Taxes and the State Receivables |
|
|
3,664 | -125 | 1,590 | 1,254 | 1,254 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
-125 | | -125 | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
118,480 | 118,544 | 152,522 | 181,044 | 183,381 |
 | I. Long-term receivables |
|
|
281 | 281 | 281 | 3,281 | 281 |
 | 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 |
|
|
281 | 281 | 281 | 3,281 | 281 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
112,820 | 114,523 | 141,735 | 170,118 | 173,167 |
 | 1. Tangible fixed assets |
|
|
112,820 | 114,523 | 141,735 | 170,051 | 173,116 |
 | - Cost |
|
|
155,286 | 165,632 | 205,423 | 249,575 | 265,218 |
 | - Accumulated depreciation |
|
|
-42,466 | -51,109 | -63,688 | -79,524 | -92,102 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | 66 | 51 |
 | - Cost |
|
|
| | | 78 | 78 |
 | - Accumulated depreciation |
|
|
| | | -12 | -27 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
235 | 1,265 | 5,326 | 233 | 113 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
235 | 1,265 | 5,326 | 233 | 113 |
 | 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 |
|
|
5,143 | 2,474 | 5,179 | 7,412 | 9,820 |
 | 1. Long-term prepaid expenses |
|
|
5,143 | 2,474 | 5,179 | 7,412 | 9,820 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
173,709 | 181,338 | 211,662 | 231,867 | 241,487 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
56,467 | 67,457 | 66,932 | 66,038 | 73,560 |
 | I. Current liabilities |
|
|
54,994 | 64,268 | 59,564 | 48,917 | 57,242 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 3,000 | 3,392 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,019 | 4,379 | 15,537 | 15,047 | 18,491 |
 | 4. Advances from customers |
|
|
253 | 491 | 301 | 4,710 | 2,703 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,777 | 1,884 | 1,425 | 2,977 | 1,931 |
 | 6. Payables to employees |
|
|
-687 | 3,928 | 9,349 | 8,404 | 13,623 |
 | 7. Short-term accrued expenses |
|
|
1,352 | 1,030 | 627 | 693 | 954 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
46,997 | 51,958 | 32,269 | 14,222 | 15,825 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
282 | 598 | 56 | -136 | 322 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,473 | 3,189 | 7,368 | 17,121 | 16,318 |
 | 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 |
|
|
93 | 99 | 4,452 | 9,611 | 7,973 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,380 | 3,090 | 2,916 | 7,510 | 8,345 |
 | 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 |
|
|
117,242 | 113,881 | 144,730 | 165,830 | 167,926 |
 | I. ShareHolder's equity |
|
|
37,458 | 38,116 | 39,160 | 39,943 | 41,493 |
 | 1. Owner's investment capital |
|
|
36,700 | 36,700 | 36,700 | 36,700 | 36,700 |
 | 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 |
|
|
435 | 662 | 662 | 931 | 1,278 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
323 | 755 | 1,799 | 2,312 | 3,514 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
323 | 755 | 1,799 | 2,312 | 3,514 |
 | 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 |
|
|
79,784 | 75,765 | 105,570 | 125,887 | 126,434 |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
79,784 | 75,765 | 105,570 | 125,887 | 126,434 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
173,709 | 181,338 | 211,662 | 231,867 | 241,487 |
There is no report.
|
|