|
|
|
Q4 2022 | Q3 2023 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
65,388 | 49,279 | 49,348 | 110,863 | 44,449 |
 | I. Cash and cash equivalents |
|
|
57,646 | 7,857 | 5,658 | 110,248 | 44,406 |
 | 1. Cash |
|
|
36,346 | 7,857 | 5,658 | 10,298 | 44,406 |
 | 2. Cash equivalents |
|
|
21,300 | | | 99,950 | |
 | II. Short-term financial investments |
|
|
| 33,500 | 33,500 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 33,500 | 33,500 | | |
 | III. Short-term receivables |
|
|
2,305 | 2,506 | 4,313 | 612 | 31 |
 | 1. Short-term receivables of customers |
|
|
1,223 | | | | |
 | 2. Prepayments to suppliers |
|
|
| 177 | 1,334 | | |
 | 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 |
|
|
1,082 | 2,329 | 2,979 | 793 | 212 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | -181 | -181 |
 | IV. Inventories |
|
|
471 | 613 | 1,028 | | |
 | 1. Inventories |
|
|
471 | 613 | 1,028 | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,965 | 4,803 | 4,848 | 3 | 13 |
 | 1. Short-term prepaid expenses |
|
|
2,179 | 1,588 | 1,461 | | |
 | 2. Deductible VAT |
|
|
2,787 | 3,215 | 3,387 | 3 | 13 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
21,013 | 16,698 | 15,094 | 11,639 | 11,551 |
 | I. Long-term receivables |
|
|
5 | 5 | 5 | | |
 | 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 |
|
|
5 | 5 | 5 | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
11,814 | 11,748 | 11,726 | 11,639 | 10,000 |
 | 1. Tangible fixed assets |
|
|
1,814 | 1,748 | 1,726 | 1,639 | |
 | - Cost |
|
|
179,552 | 179,552 | 179,552 | 2,191 | |
 | - Accumulated depreciation |
|
|
-177,738 | -177,803 | -177,825 | -552 | |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | - Cost |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | 1,551 |
 | - Cost |
|
|
| | | | 2,191 |
 | - Accumulated depreciation |
|
|
| | | | -640 |
 | 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 |
|
|
9,194 | 4,945 | 3,362 | | |
 | 1. Long-term prepaid expenses |
|
|
9,194 | 4,945 | 3,362 | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
86,400 | 65,977 | 64,442 | 122,501 | 55,001 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
17,589 | 10,093 | 9,423 | 11,616 | 3,627 |
 | I. Current liabilities |
|
|
17,589 | 10,093 | 9,423 | 11,616 | 3,627 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
553 | 242 | 352 | 135 | 139 |
 | 4. Advances from customers |
|
|
| 441 | 25 | | |
 | 5. Taxes and other payables to the State Budget |
|
|
8,948 | 1,190 | 907 | 9,815 | 427 |
 | 6. Payables to employees |
|
|
68 | | | | 88 |
 | 7. Short-term accrued expenses |
|
|
7,031 | 6,797 | 6,555 | | 45 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
981 | 1,216 | 1,376 | 1,459 | 2,841 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
8 | 208 | 208 | 208 | 108 |
 | 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 |
|
|
68,811 | 55,884 | 55,019 | 110,885 | 52,373 |
 | I. ShareHolder's equity |
|
|
68,811 | 55,884 | 55,019 | 110,885 | 52,373 |
 | 1. Owner's investment capital |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-188 | -188 | -188 | -188 | -188 |
 | 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 |
|
|
18,999 | 6,072 | 5,207 | 61,073 | 2,562 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-39,385 | 369 | 369 | 226 | 1,299 |
 | - Profit after tax undistributed this period |
|
|
58,384 | 5,703 | 4,838 | 60,847 | 1,263 |
 | 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 |
|
|
86,400 | 65,977 | 64,442 | 122,501 | 56,001 |
There is no report.
|
|