|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
165,300 | 52,159 | 32,644 | 14,449 | 14,454 |
 | I. Cash and cash equivalents |
|
|
8,439 | 2,582 | 2,673 | 2,354 | 9,157 |
 | 1. Cash |
|
|
8,439 | 2,582 | 2,673 | 2,354 | 9,157 |
 | 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 |
|
|
156,825 | 49,540 | 29,935 | 12,095 | 5,257 |
 | 1. Short-term receivables of customers |
|
|
133,289 | 22,947 | | | |
 | 2. Prepayments to suppliers |
|
|
4 | 4 | | 50 | 450 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
21,990 | 24,520 | 24,520 | | |
 | 6. Other short-term receivables |
|
|
1,542 | 2,069 | 6,381 | 12,045 | 4,807 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | -966 | | |
 | IV. Inventories |
|
|
2 | | | | |
 | 1. Inventories |
|
|
2 | | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
34 | 37 | 36 | | 41 |
 | 1. Short-term prepaid expenses |
|
|
3 | 1 | | | 41 |
 | 2. Deductible VAT |
|
|
7 | 12 | 12 | | |
 | 3. Taxes and the State Receivables |
|
|
24 | 24 | 24 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
| 1 | | 20,074 | 25,591 |
 | I. Long-term receivables |
|
|
| | | 20,000 | |
 | 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 |
|
|
| | | 20,000 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
| | | | |
 | 1. Tangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 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 |
|
|
| | | | 24,780 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 24,780 |
 | 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 |
|
|
| 1 | | 74 | 810 |
 | 1. Long-term prepaid expenses |
|
|
| 1 | | 74 | 117 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | 693 |
 | TOTAL ASSETS |
|
|
165,300 | 52,160 | 32,644 | 34,522 | 40,045 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
133,073 | 19,388 | 7 | 459 | 3,087 |
 | I. Current liabilities |
|
|
133,073 | 19,222 | 7 | 459 | 3,067 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
24,373 | 19,173 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
108,573 | 2 | | | 478 |
 | 4. Advances from customers |
|
|
| 21 | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
77 | 5 | 7 | 389 | 888 |
 | 6. Payables to employees |
|
|
49 | 12 | | | 346 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
| 8 | | 70 | 1,355 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| 166 | | | 20 |
 | 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 |
|
|
| | | | 20 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| 166 | | | |
 | 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 |
|
|
32,227 | 32,772 | 32,637 | 34,064 | 36,958 |
 | I. ShareHolder's equity |
|
|
32,227 | 32,772 | 32,637 | 34,064 | 36,958 |
 | 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,227 | 2,772 | 2,637 | 4,064 | 6,833 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,863 | 2,227 | 2,938 | 2,637 | 4,064 |
 | - Profit after tax undistributed this period |
|
|
364 | 544 | -301 | 1,426 | 2,769 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | 125 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
165,300 | 52,160 | 32,644 | 34,522 | 40,045 |