|
|
|
Q1 2022 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
59,912 | 62,031 | 49,551 | 47,708 | 53,876 |
 | I. Cash and cash equivalents |
|
|
1,930 | 7,691 | 4,947 | 5,975 | 3,818 |
 | 1. Cash |
|
|
1,930 | 5,691 | 2,147 | 2,475 | 3,818 |
 | 2. Cash equivalents |
|
|
| 2,000 | 2,800 | 3,500 | |
 | II. Short-term financial investments |
|
|
| | 2,600 | 3,800 | 5,800 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 2,600 | 3,800 | 5,800 |
 | III. Short-term receivables |
|
|
29,424 | 30,882 | 25,034 | 23,267 | 31,697 |
 | 1. Short-term receivables of customers |
|
|
18,788 | 21,048 | 20,780 | 29,911 | 38,150 |
 | 2. Prepayments to suppliers |
|
|
1,435 | 587 | 148 | 9 | 314 |
 | 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 |
|
|
9,202 | 9,302 | 4,388 | 2,784 | 2,950 |
 | 7. Provision for doubtful short-term receivables |
|
|
| -55 | -283 | -9,436 | -9,717 |
 | IV. Inventories |
|
|
28,157 | 22,661 | 16,085 | 14,523 | 12,074 |
 | 1. Inventories |
|
|
28,157 | 22,661 | 18,161 | 17,120 | 15,137 |
 | 2. Provision for decline in value of inventories |
|
|
| | -2,077 | -2,598 | -3,064 |
 | V. Other current assets |
|
|
402 | 796 | 885 | 144 | 488 |
 | 1. Short-term prepaid expenses |
|
|
| 67 | 23 | | 40 |
 | 2. Deductible VAT |
|
|
402 | 37 | 33 | 95 | 240 |
 | 3. Taxes and the State Receivables |
|
|
| 693 | 830 | 48 | 207 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
19,584 | 14,032 | 13,199 | 12,526 | 11,943 |
 | 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 |
|
|
18,378 | 13,902 | 13,189 | 12,526 | 11,943 |
 | 1. Tangible fixed assets |
|
|
18,308 | 13,832 | 13,119 | 12,455 | 11,873 |
 | - Cost |
|
|
88,100 | 88,788 | 90,351 | 86,268 | 87,356 |
 | - Accumulated depreciation |
|
|
-69,792 | -74,956 | -77,232 | -73,813 | -75,484 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
70 | 70 | 70 | 70 | 70 |
 | - Cost |
|
|
186 | 186 | 186 | 186 | 186 |
 | - Accumulated depreciation |
|
|
-116 | -116 | -116 | -116 | -116 |
 | 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 |
|
|
1,206 | 130 | 9 | | |
 | 1. Long-term prepaid expenses |
|
|
1,206 | 130 | 9 | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
79,496 | 76,063 | 62,750 | 60,234 | 65,819 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
16,568 | 16,750 | 13,426 | 19,903 | 23,915 |
 | I. Current liabilities |
|
|
15,709 | 15,840 | 12,690 | 19,000 | 22,895 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,345 | 875 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,348 | 10,867 | 10,290 | 13,637 | 14,383 |
 | 4. Advances from customers |
|
|
1,930 | 824 | 227 | 1,301 | 2,696 |
 | 5. Taxes and other payables to the State Budget |
|
|
49 | 314 | 314 | 496 | -1,026 |
 | 6. Payables to employees |
|
|
377 | 1,204 | 668 | 1,538 | 3,016 |
 | 7. Short-term accrued expenses |
|
|
109 | 76 | | 152 | 71 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,365 | 1,493 | 1,004 | 1,690 | 1,517 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
186 | 186 | 186 | 186 | 186 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
859 | 910 | 736 | 903 | 1,019 |
 | 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 |
|
|
859 | 910 | 736 | 903 | 1,019 |
 | 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 |
|
|
62,928 | 59,313 | 49,324 | 40,331 | 41,905 |
 | I. ShareHolder's equity |
|
|
62,928 | 59,313 | 49,324 | 40,331 | 41,905 |
 | 1. Owner's investment capital |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
 | 2. Share capital surplus |
|
|
15,000 | 15,000 | 15,000 | 9,029 | 35 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
7,393 | 7,393 | 4,017 | | |
 | 5. Treasury shares |
|
|
-1,100 | -1,100 | -1,100 | -1,100 | -1,100 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,396 | 1,396 | 1,396 | 1,396 | 1,396 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
239 | -3,376 | -9,988 | -8,993 | 1,574 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
75 | -2,544 | | | |
 | - Profit after tax undistributed this period |
|
|
164 | -832 | -9,988 | -8,993 | 1,574 |
 | 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 |
|
|
79,496 | 76,063 | 62,750 | 60,234 | 65,819 |
There is no report.
|
|