|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
81,002 | 105,115 | 95,132 | 124,563 | 84,733 |
 | I. Cash and cash equivalents |
|
|
10,433 | 7,196 | 4,308 | 11,374 | 4,564 |
 | 1. Cash |
|
|
5,933 | 7,196 | 4,308 | 11,374 | 4,564 |
 | 2. Cash equivalents |
|
|
4,500 | | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
62,095 | 94,846 | 87,034 | 109,115 | 53,860 |
 | 1. Short-term receivables of customers |
|
|
45,712 | 79,299 | 70,121 | 88,143 | 39,033 |
 | 2. Prepayments to suppliers |
|
|
501 | 2,359 | 2,496 | 2,644 | 2,147 |
 | 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 |
|
|
16,202 | 14,609 | 15,694 | 19,605 | 13,957 |
 | 7. Provision for doubtful short-term receivables |
|
|
-319 | -1,421 | -1,277 | -1,277 | -1,277 |
 | IV. Inventories |
|
|
8,316 | 3,054 | 3,703 | 4,013 | 25,128 |
 | 1. Inventories |
|
|
8,316 | 3,071 | 3,720 | 4,030 | 25,145 |
 | 2. Provision for decline in value of inventories |
|
|
| -17 | -17 | -17 | -17 |
 | V. Other current assets |
|
|
158 | 19 | 87 | 60 | 1,181 |
 | 1. Short-term prepaid expenses |
|
|
139 | | 19 | 17 | 15 |
 | 2. Deductible VAT |
|
|
| 19 | | | 1,155 |
 | 3. Taxes and the State Receivables |
|
|
19 | | 68 | 43 | 11 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,996 | 11,596 | 8,686 | 6,494 | 4,233 |
 | 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 |
|
|
10,253 | 9,184 | 6,352 | 4,100 | 1,742 |
 | 1. Tangible fixed assets |
|
|
10,253 | 9,184 | 6,352 | 4,100 | 1,742 |
 | - Cost |
|
|
30,732 | 33,086 | 33,405 | 34,118 | 34,188 |
 | - Accumulated depreciation |
|
|
-20,479 | -23,902 | -27,053 | -30,018 | -32,445 |
 | 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 |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
2,058 | 2,058 | 2,058 | 2,058 | 2,058 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
3,058 | 3,058 | 3,058 | 3,058 | 3,058 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,000 | -1,000 | -1,000 | -1,000 | -1,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
685 | 354 | 276 | 336 | 433 |
 | 1. Long-term prepaid expenses |
|
|
487 | 156 | 78 | 138 | 235 |
 | 2. Deferred income tax assets |
|
|
198 | 198 | 198 | 198 | 198 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
93,998 | 116,711 | 103,817 | 131,057 | 88,966 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
49,220 | 72,954 | 65,759 | 90,710 | 50,857 |
 | I. Current liabilities |
|
|
49,012 | 72,954 | 65,759 | 90,710 | 50,857 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 6,669 | 9,907 | 12,962 | 25,044 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
26,405 | 48,386 | 48,019 | 58,467 | 13,465 |
 | 4. Advances from customers |
|
|
547 | 1,292 | 1,463 | 1,224 | 447 |
 | 5. Taxes and other payables to the State Budget |
|
|
896 | 1,704 | 946 | 6,034 | 600 |
 | 6. Payables to employees |
|
|
493 | 763 | 523 | 444 | 508 |
 | 7. Short-term accrued expenses |
|
|
93 | 9 | 7 | 130 | 6 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
585 | 709 | 700 | 700 | 5,922 |
 | 11. Other short-term payables |
|
|
18,007 | 12,475 | 3,873 | 10,697 | 4,776 |
 | 12. Provision for short term payables |
|
|
798 | 207 | 32 | 18 | 18 |
 | 13. Bonus and welfare fund |
|
|
1,189 | 741 | 289 | 33 | 71 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
207 | | | | |
 | 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 |
|
|
207 | | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
44,778 | 43,757 | 38,058 | 40,346 | 38,109 |
 | I. ShareHolder's equity |
|
|
44,778 | 43,757 | 38,058 | 40,346 | 38,109 |
 | 1. Owner's investment capital |
|
|
18,000 | 18,000 | 18,000 | 18,000 | 18,000 |
 | 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 |
|
|
23,545 | 23,545 | 23,545 | 19,792 | 19,792 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
197 | 197 | 197 | 197 | 197 |
 | 11. After tax undistributed profit |
|
|
3,036 | 2,015 | -3,684 | 2,358 | 120 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,261 | 137 | 70 | 70 | 71 |
 | - Profit after tax undistributed this period |
|
|
1,774 | 1,878 | -3,753 | 2,288 | 49 |
 | 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 |
|
|
93,998 | 116,711 | 103,817 | 131,057 | 88,966 |
There is no report.
|
|