|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
123,085 | 127,928 | 137,472 | 124,312 | 166,425 |
 | I. Cash and cash equivalents |
|
|
49,478 | 23,417 | 46,179 | 52,509 | 51,600 |
 | 1. Cash |
|
|
22,478 | 6,417 | 46,179 | 52,509 | 41,600 |
 | 2. Cash equivalents |
|
|
27,000 | 17,000 | | | 10,000 |
 | II. Short-term financial investments |
|
|
| 15,000 | 30,000 | 30,000 | 20,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 15,000 | 30,000 | 30,000 | 20,000 |
 | III. Short-term receivables |
|
|
61,115 | 71,440 | 49,524 | 26,539 | 78,044 |
 | 1. Short-term receivables of customers |
|
|
60,545 | 70,760 | 48,167 | 25,613 | 71,711 |
 | 2. Prepayments to suppliers |
|
|
80 | | 38 | 136 | 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 |
|
|
490 | 680 | 1,319 | 1,039 | 6,433 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | -248 | -248 |
 | IV. Inventories |
|
|
9,987 | 14,209 | 7,973 | 10,852 | 13,942 |
 | 1. Inventories |
|
|
10,698 | 14,911 | 8,900 | 11,767 | 15,323 |
 | 2. Provision for decline in value of inventories |
|
|
-711 | -702 | -927 | -915 | -1,381 |
 | V. Other current assets |
|
|
2,504 | 3,862 | 3,795 | 4,413 | 2,839 |
 | 1. Short-term prepaid expenses |
|
|
1,800 | 3,602 | 3,795 | 2,615 | 2,839 |
 | 2. Deductible VAT |
|
|
703 | 260 | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | 1,798 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
19,117 | 12,704 | 9,088 | 10,739 | 6,865 |
 | I. Long-term receivables |
|
|
| | 82 | 570 | 570 |
 | 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 |
|
|
| | 82 | 570 | 570 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
11,090 | 10,344 | 9,006 | 6,601 | 6,295 |
 | 1. Tangible fixed assets |
|
|
7,641 | 7,684 | 6,722 | 5,573 | 5,873 |
 | - Cost |
|
|
29,217 | 32,604 | 32,569 | 34,073 | 36,789 |
 | - Accumulated depreciation |
|
|
-21,576 | -24,920 | -25,847 | -28,500 | -30,915 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,449 | 2,660 | 2,284 | 1,027 | 421 |
 | - Cost |
|
|
7,760 | 8,680 | 10,144 | 10,144 | 10,262 |
 | - Accumulated depreciation |
|
|
-4,311 | -6,020 | -7,860 | -9,117 | -9,841 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 29 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 29 | | | |
 | 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 |
|
|
8,027 | 2,331 | | 3,569 | |
 | 1. Long-term prepaid expenses |
|
|
8,027 | 2,331 | | 3,569 | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
142,201 | 140,632 | 146,560 | 135,052 | 173,290 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
80,407 | 75,675 | 80,492 | 66,734 | 106,477 |
 | I. Current liabilities |
|
|
80,407 | 75,675 | 80,492 | 66,734 | 106,477 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
47,774 | 51,791 | 52,166 | 40,967 | 64,088 |
 | 4. Advances from customers |
|
|
1,421 | 2,019 | 1,727 | 2,067 | 3,596 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,875 | 2,338 | 2,896 | 1,416 | 6,952 |
 | 6. Payables to employees |
|
|
21,662 | 15,276 | 18,012 | 13,085 | 20,782 |
 | 7. Short-term accrued expenses |
|
|
75 | 193 | 273 | 468 | 2,434 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,486 | 1,494 | 1,533 | 3,163 | 3,328 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,115 | 2,564 | 3,885 | 5,567 | 5,296 |
 | 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 |
|
|
61,794 | 64,957 | 66,068 | 68,317 | 66,813 |
 | I. ShareHolder's equity |
|
|
61,794 | 64,957 | 66,068 | 68,317 | 66,813 |
 | 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 |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
5,897 | 5,897 | 6,322 | 6,772 | 6,772 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
571 | 571 | 571 | 571 | 571 |
 | 11. After tax undistributed profit |
|
|
5,327 | 8,490 | 9,176 | 10,975 | 9,470 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | 3,075 | 1,075 |
 | - Profit after tax undistributed this period |
|
|
5,327 | 8,490 | 9,176 | 7,900 | 8,395 |
 | 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 |
|
|
142,201 | 140,632 | 146,560 | 135,052 | 173,290 |
There is no report.
|
|