|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
105,374 | 115,205 | 97,070 | 89,183 | 101,011 |
 | I. Cash and cash equivalents |
|
|
24,763 | 12,284 | 20,718 | 10,040 | 4,656 |
 | 1. Cash |
|
|
9,763 | 8,284 | 5,518 | 7,040 | 2,656 |
 | 2. Cash equivalents |
|
|
15,000 | 4,000 | 15,200 | 3,000 | 2,000 |
 | II. Short-term financial investments |
|
|
5,904 | 2,363 | 5,335 | 2,335 | 2,030 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
5,904 | 2,363 | 5,335 | 2,335 | 2,030 |
 | III. Short-term receivables |
|
|
35,763 | 43,229 | 40,997 | 47,429 | 59,468 |
 | 1. Short-term receivables of customers |
|
|
45,177 | 52,102 | 50,324 | 57,023 | 69,526 |
 | 2. Prepayments to suppliers |
|
|
100 | | 8 | 113 | 116 |
 | 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 |
|
|
931 | 1,573 | 1,111 | 713 | 246 |
 | 7. Provision for doubtful short-term receivables |
|
|
-10,446 | -10,446 | -10,446 | -10,420 | -10,420 |
 | IV. Inventories |
|
|
38,241 | 56,144 | 29,487 | 27,852 | 32,427 |
 | 1. Inventories |
|
|
39,665 | 56,924 | 30,201 | 27,852 | 32,427 |
 | 2. Provision for decline in value of inventories |
|
|
-1,424 | -779 | -714 | | |
 | V. Other current assets |
|
|
703 | 1,184 | 533 | 1,527 | 2,430 |
 | 1. Short-term prepaid expenses |
|
|
107 | 277 | 302 | 290 | 319 |
 | 2. Deductible VAT |
|
|
596 | 859 | 118 | 1,083 | 1,713 |
 | 3. Taxes and the State Receivables |
|
|
| 48 | 113 | 154 | 398 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,665 | 8,196 | 7,346 | 8,811 | 10,151 |
 | 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 |
|
|
9,157 | 7,730 | 6,820 | 7,667 | 9,395 |
 | 1. Tangible fixed assets |
|
|
4,463 | 3,203 | 2,458 | 3,471 | 5,365 |
 | - Cost |
|
|
135,243 | 112,776 | 112,883 | 113,197 | 115,799 |
 | - Accumulated depreciation |
|
|
-130,780 | -109,573 | -110,425 | -109,726 | -110,434 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | 4,030 |
 | - Cost |
|
|
| | | | 6,956 |
 | - Accumulated depreciation |
|
|
| | | | -2,926 |
 | 3. Intangible fixed assets |
|
|
4,694 | 4,528 | 4,362 | 4,196 | |
 | - Cost |
|
|
6,956 | 6,956 | 6,956 | 6,956 | |
 | - Accumulated depreciation |
|
|
-2,263 | -2,429 | -2,594 | -2,760 | |
 | 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 |
|
|
508 | 465 | 526 | 1,144 | 755 |
 | 1. Long-term prepaid expenses |
|
|
508 | 465 | 526 | 1,144 | 755 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
115,039 | 123,401 | 104,416 | 97,994 | 111,162 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
32,823 | 43,223 | 24,918 | 22,480 | 33,243 |
 | I. Current liabilities |
|
|
24,817 | 35,465 | 20,883 | 22,002 | 28,886 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
150 | 150 | 100 | 100 | 100 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
18,461 | 29,126 | 16,032 | 16,423 | 22,283 |
 | 4. Advances from customers |
|
|
306 | 276 | 236 | 858 | 723 |
 | 5. Taxes and other payables to the State Budget |
|
|
255 | | 367 | 368 | |
 | 6. Payables to employees |
|
|
2,920 | 2,494 | 1,565 | 830 | 1,757 |
 | 7. Short-term accrued expenses |
|
|
101 | 115 | 106 | 532 | 436 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
18 | 28 | 18 | 33 | 84 |
 | 11. Other short-term payables |
|
|
1,416 | 1,309 | 1,328 | 1,154 | 1,530 |
 | 12. Provision for short term payables |
|
|
1,020 | 1,826 | 1,062 | 1,681 | 1,970 |
 | 13. Bonus and welfare fund |
|
|
170 | 140 | 70 | 23 | 5 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,005 | 7,758 | 4,035 | 479 | 4,357 |
 | 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 |
|
|
8,005 | 7,758 | 4,035 | 479 | 4,357 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
82,216 | 80,178 | 79,498 | 75,514 | 77,919 |
 | I. ShareHolder's equity |
|
|
82,216 | 80,178 | 79,498 | 75,514 | 77,919 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 2. Share capital surplus |
|
|
24,000 | 24,000 | 24,000 | 24,000 | 24,000 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
5,902 | 5,902 | 5,902 | 5,902 | 2,402 |
 | 5. Treasury shares |
|
|
-888 | -888 | -888 | -888 | -888 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,202 | 1,164 | 484 | -3,500 | 2,405 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3 | 5 | 1 | 4 | |
 | - Profit after tax undistributed this period |
|
|
3,199 | 1,159 | 483 | -3,504 | 2,405 |
 | 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 |
|
|
115,039 | 123,401 | 104,416 | 97,994 | 111,162 |
There is no report.
|
|