|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
58,310 | 61,959 | 69,198 | 76,251 | 81,439 |
 | I. Cash and cash equivalents |
|
|
13,331 | 11,095 | 14,815 | 7,642 | 5,348 |
 | 1. Cash |
|
|
2,876 | 2,745 | 4,895 | 7,642 | 4,148 |
 | 2. Cash equivalents |
|
|
10,455 | 8,350 | 9,920 | | 1,200 |
 | II. Short-term financial investments |
|
|
18,568 | 27,255 | 31,253 | 43,191 | 47,920 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
18,568 | 27,255 | 31,253 | 43,191 | 47,920 |
 | III. Short-term receivables |
|
|
16,858 | 13,265 | 15,448 | 19,039 | 19,309 |
 | 1. Short-term receivables of customers |
|
|
7,098 | 7,415 | 7,180 | 11,252 | 12,412 |
 | 2. Prepayments to suppliers |
|
|
7,893 | 7,086 | 7,104 | 5,900 | 5,624 |
 | 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 |
|
|
8,933 | 5,830 | 8,229 | 8,953 | 9,141 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,066 | -7,066 | -7,066 | -7,066 | -7,868 |
 | IV. Inventories |
|
|
4,844 | 6,344 | 4,699 | 4,217 | 7,668 |
 | 1. Inventories |
|
|
4,844 | 6,344 | 4,699 | 4,217 | 7,668 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,709 | 3,999 | 2,983 | 2,162 | 1,195 |
 | 1. Short-term prepaid expenses |
|
|
359 | 358 | 312 | 233 | 110 |
 | 2. Deductible VAT |
|
|
4,144 | 3,436 | 2,465 | 1,738 | 894 |
 | 3. Taxes and the State Receivables |
|
|
206 | 206 | 206 | 190 | 190 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
82,956 | 76,716 | 66,405 | 59,993 | 53,848 |
 | I. Long-term receivables |
|
|
2,116 | 2,000 | 2,000 | 2,000 | 2,000 |
 | 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 |
|
|
2,116 | 2,000 | 2,000 | 2,000 | 2,000 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
23,955 | 22,630 | 20,055 | 14,698 | 12,988 |
 | 1. Tangible fixed assets |
|
|
23,851 | 22,542 | 19,984 | 14,644 | 12,951 |
 | - Cost |
|
|
31,738 | 32,730 | 32,436 | 27,355 | 27,758 |
 | - Accumulated depreciation |
|
|
-7,887 | -10,188 | -12,452 | -12,711 | -14,808 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
105 | 88 | 71 | 54 | 37 |
 | - Cost |
|
|
135 | 135 | 135 | 135 | 135 |
 | - Accumulated depreciation |
|
|
-31 | -48 | -65 | -82 | -99 |
 | III. Real Estate Investments |
|
|
24,885 | 23,675 | 22,464 | 24,172 | 22,737 |
 | - Cost |
|
|
29,749 | 29,749 | 29,749 | 34,582 | 34,582 |
 | - Accumulated depreciation |
|
|
-4,864 | -6,075 | -7,286 | -10,410 | -11,846 |
 | IV. Long-term assets in progress |
|
|
1,222 | 1,198 | 552 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,222 | 1,198 | 552 | | |
 | 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 |
|
|
30,778 | 27,214 | 21,335 | 19,123 | 16,124 |
 | 1. Long-term prepaid expenses |
|
|
30,778 | 27,214 | 21,335 | 19,123 | 16,124 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
141,265 | 138,675 | 135,603 | 136,244 | 135,287 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
39,421 | 36,345 | 33,493 | 34,998 | 34,153 |
 | I. Current liabilities |
|
|
38,577 | 35,017 | 19,383 | 22,681 | 23,682 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 1,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,372 | 640 | 800 | 468 | 651 |
 | 4. Advances from customers |
|
|
9,269 | 8,842 | 6,590 | 7,352 | 5,270 |
 | 5. Taxes and other payables to the State Budget |
|
|
986 | 744 | 1,767 | 1,451 | 2,005 |
 | 6. Payables to employees |
|
|
2,355 | 2,699 | 3,654 | 7,199 | 8,301 |
 | 7. Short-term accrued expenses |
|
|
| | | 857 | 1,634 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
19,866 | 18,131 | 2,429 | 2,806 | 2,284 |
 | 11. Other short-term payables |
|
|
4,607 | 3,952 | 4,133 | 2,539 | 2,527 |
 | 12. Provision for short term payables |
|
|
| 9 | | | |
 | 13. Bonus and welfare fund |
|
|
120 | | 9 | 9 | 9 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
844 | 1,328 | 14,111 | 12,317 | 10,471 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| 56 | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
844 | 1,272 | 850 | 955 | 1,007 |
 | 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 |
|
|
| | 13,261 | 11,362 | 9,464 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
101,844 | 102,330 | 102,110 | 101,245 | 101,134 |
 | I. ShareHolder's equity |
|
|
101,844 | 102,330 | 102,110 | 101,245 | 101,134 |
 | 1. Owner's investment capital |
|
|
100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
 | 2. Share capital surplus |
|
|
12,739 | 12,739 | 12,739 | 12,739 | 12,739 |
 | 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 |
|
|
1,596 | 1,682 | 1,694 | 1,818 | 1,818 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-15,406 | -15,151 | -15,123 | -16,084 | -16,104 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-16,629 | -15,665 | -14,775 | -15,619 | -16,408 |
 | - Profit after tax undistributed this period |
|
|
1,223 | 514 | -348 | -465 | 305 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,915 | 3,060 | 2,799 | 2,771 | 2,680 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
141,265 | 138,675 | 135,603 | 136,244 | 135,287 |
There is no report.
|
|