|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
47,809 | 51,122 | 55,795 | 63,130 | 59,631 |
 | I. Cash and cash equivalents |
|
|
17,711 | 23,797 | 29,600 | 37,749 | 30,444 |
 | 1. Cash |
|
|
17,711 | 23,797 | 29,600 | 37,749 | 30,444 |
 | 2. Cash equivalents |
|
|
| | | | |
 | 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 |
|
|
22,192 | 18,719 | 18,421 | 16,250 | 21,413 |
 | 1. Short-term receivables of customers |
|
|
4,279 | 1,828 | 2,191 | 1,650 | 5,341 |
 | 2. Prepayments to suppliers |
|
|
135 | 200 | 56 | 42 | 4,061 |
 | 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 |
|
|
17,845 | 16,784 | 16,180 | 14,566 | 12,011 |
 | 7. Provision for doubtful short-term receivables |
|
|
-67 | -94 | -5 | -8 | |
 | IV. Inventories |
|
|
7,643 | 8,494 | 7,616 | 8,753 | 7,052 |
 | 1. Inventories |
|
|
7,643 | 8,494 | 7,616 | 8,753 | 7,052 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
262 | 112 | 158 | 377 | 722 |
 | 1. Short-term prepaid expenses |
|
|
30 | 112 | 152 | 232 | 415 |
 | 2. Deductible VAT |
|
|
61 | | | 31 | 183 |
 | 3. Taxes and the State Receivables |
|
|
171 | | 6 | 113 | 123 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
16,317 | 12,715 | 9,848 | 7,532 | 15,069 |
 | I. Long-term receivables |
|
|
86 | 86 | 86 | | |
 | 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 |
|
|
86 | 86 | 86 | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,882 | 3,815 | 2,198 | 1,620 | 3,597 |
 | 1. Tangible fixed assets |
|
|
5,882 | 3,815 | 2,198 | 1,620 | 3,597 |
 | - Cost |
|
|
43,872 | 43,944 | 43,944 | 44,266 | 45,707 |
 | - Accumulated depreciation |
|
|
-37,990 | -40,129 | -41,746 | -42,646 | -42,110 |
 | 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 |
|
|
| 201 | 667 | 667 | 8,005 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 201 | 667 | 667 | 8,005 |
 | 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 |
|
|
10,349 | 8,613 | 6,897 | 5,245 | 3,468 |
 | 1. Long-term prepaid expenses |
|
|
10,349 | 8,613 | 6,859 | 5,216 | 3,439 |
 | 2. Deferred income tax assets |
|
|
| | 38 | 29 | 29 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
64,126 | 63,837 | 65,643 | 70,661 | 74,700 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,027 | 9,651 | 10,745 | 14,226 | 17,000 |
 | I. Current liabilities |
|
|
11,027 | 9,651 | 10,745 | 14,226 | 17,000 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
10,018 | 4,828 | 4,218 | 6,649 | 8,596 |
 | 4. Advances from customers |
|
|
| 1,048 | 5 | | 176 |
 | 5. Taxes and other payables to the State Budget |
|
|
5 | 124 | 160 | 376 | 24 |
 | 6. Payables to employees |
|
|
| 3,162 | 5,364 | 6,616 | 5,115 |
 | 7. Short-term accrued expenses |
|
|
712 | 364 | 848 | 472 | 2,837 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
248 | 75 | 86 | 112 | 251 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
45 | 52 | 63 | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
53,099 | 54,185 | 54,899 | 56,436 | 57,699 |
 | I. ShareHolder's equity |
|
|
53,099 | 54,185 | 54,899 | 56,436 | 57,699 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 2. Share capital surplus |
|
|
27 | 27 | 27 | 27 | 27 |
 | 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 |
|
|
1,662 | 1,888 | 2,251 | 2,670 | 3,269 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,411 | 2,271 | 2,621 | 3,739 | 4,404 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3 | 1 | | | |
 | - Profit after tax undistributed this period |
|
|
1,408 | 2,270 | 2,621 | 3,739 | 4,404 |
 | 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 |
|
|
64,126 | 63,837 | 65,643 | 70,661 | 74,700 |
There is no report.
|
|