|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
237,688 | 177,350 | 131,721 | 197,038 | 177,601 |
 | I. Cash and cash equivalents |
|
|
13,665 | 53,480 | 19,081 | 23,486 | 14,110 |
 | 1. Cash |
|
|
13,665 | 47,480 | 19,081 | 20,459 | 14,110 |
 | 2. Cash equivalents |
|
|
| 6,000 | | 3,027 | |
 | II. Short-term financial investments |
|
|
53,138 | 29,500 | 48,791 | 80,675 | 103,275 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
53,138 | 29,500 | 48,791 | 80,675 | 103,275 |
 | III. Short-term receivables |
|
|
70,877 | 38,447 | 40,187 | 55,430 | 31,130 |
 | 1. Short-term receivables of customers |
|
|
57,322 | 53,606 | 52,275 | 41,653 | 44,483 |
 | 2. Prepayments to suppliers |
|
|
29,520 | 2,323 | 3,148 | 28,524 | 1,344 |
 | 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 |
|
|
7,936 | 7,651 | 7,854 | 8,342 | 8,623 |
 | 7. Provision for doubtful short-term receivables |
|
|
-23,901 | -25,133 | -23,090 | -23,090 | -23,319 |
 | IV. Inventories |
|
|
94,445 | 53,053 | 20,472 | 34,183 | 26,110 |
 | 1. Inventories |
|
|
94,445 | 53,088 | 20,506 | 34,218 | 26,145 |
 | 2. Provision for decline in value of inventories |
|
|
| -35 | -35 | -35 | -35 |
 | V. Other current assets |
|
|
5,563 | 2,871 | 3,190 | 3,264 | 2,976 |
 | 1. Short-term prepaid expenses |
|
|
45 | | | | 34 |
 | 2. Deductible VAT |
|
|
4,951 | 2,297 | 2,615 | 2,359 | 2,064 |
 | 3. Taxes and the State Receivables |
|
|
567 | 574 | 575 | 905 | 878 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
50,697 | 51,060 | 50,651 | 49,585 | 47,187 |
 | I. Long-term receivables |
|
|
110 | 110 | 108 | 108 | 108 |
 | 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 |
|
|
110 | 110 | 108 | 108 | 108 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
40,389 | 40,909 | 40,107 | 39,160 | 21,397 |
 | 1. Tangible fixed assets |
|
|
34,622 | 35,384 | 34,813 | 34,097 | 21,161 |
 | - Cost |
|
|
78,547 | 81,934 | 83,543 | 86,326 | 61,962 |
 | - Accumulated depreciation |
|
|
-43,925 | -46,550 | -48,730 | -52,229 | -40,801 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
5,767 | 5,524 | 5,294 | 5,063 | 236 |
 | - Cost |
|
|
10,403 | 10,403 | 10,403 | 10,403 | 1,803 |
 | - Accumulated depreciation |
|
|
-4,636 | -4,879 | -5,110 | -5,340 | -1,567 |
 | III. Real Estate Investments |
|
|
| | | | 15,497 |
 | - Cost |
|
|
| | | | 31,278 |
 | - Accumulated depreciation |
|
|
| | | | -15,781 |
 | IV. Long-term assets in progress |
|
|
1,140 | 1,140 | 1,140 | 1,140 | 1,140 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,140 | 1,140 | 1,140 | 1,140 | 1,140 |
 | IV. Long-term financial investments |
|
|
8,535 | 8,341 | 8,341 | 8,043 | 7,969 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
11,908 | 11,908 | 11,908 | 11,908 | 11,908 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,373 | -3,568 | -3,568 | -3,865 | -3,939 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
522 | 560 | 956 | 1,134 | 1,076 |
 | 1. Long-term prepaid expenses |
|
|
522 | 560 | 956 | 1,134 | 1,076 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
288,385 | 228,410 | 182,372 | 246,623 | 224,788 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
154,483 | 91,924 | 41,317 | 102,709 | 78,445 |
 | I. Current liabilities |
|
|
140,959 | 78,400 | 27,793 | 89,185 | 64,921 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
31,746 | 9,266 | | 46,436 | 36,763 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
36,118 | 19,652 | 10,753 | 9,204 | 10,091 |
 | 4. Advances from customers |
|
|
53,934 | 32,772 | 2,281 | 19,221 | 2,083 |
 | 5. Taxes and other payables to the State Budget |
|
|
721 | 644 | 437 | 551 | 928 |
 | 6. Payables to employees |
|
|
10,338 | 7,958 | 6,503 | 5,876 | 6,416 |
 | 7. Short-term accrued expenses |
|
|
54 | 220 | | | 44 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,900 | 7,867 | 7,812 | 7,875 | 7,952 |
 | 12. Provision for short term payables |
|
|
147 | | | 23 | 644 |
 | 13. Bonus and welfare fund |
|
|
| 20 | 7 | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
13,524 | 13,524 | 13,524 | 13,524 | 13,524 |
 | 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 |
|
|
10,293 | 10,293 | 10,293 | 10,293 | 10,293 |
 | 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 |
|
|
3,231 | 3,231 | 3,231 | 3,231 | 3,231 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
133,902 | 136,486 | 141,055 | 143,914 | 146,343 |
 | I. ShareHolder's equity |
|
|
133,902 | 136,486 | 141,055 | 143,914 | 146,343 |
 | 1. Owner's investment capital |
|
|
100,303 | 100,303 | 100,303 | 100,303 | 100,303 |
 | 2. Share capital surplus |
|
|
31,411 | 31,411 | 31,411 | 31,411 | 31,411 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,833 | -2,833 | -2,833 | -2,833 | -2,833 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
12,855 | 12,855 | 12,855 | 12,855 | 12,855 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-7,833 | -5,250 | -680 | 2,179 | 4,608 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-10,283 | -7,833 | -3,819 | -680 | 2,179 |
 | - Profit after tax undistributed this period |
|
|
2,449 | 2,584 | 3,139 | 2,859 | 2,429 |
 | 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 |
|
|
288,385 | 228,410 | 182,372 | 246,623 | 224,788 |
There is no report.
|
|