|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
114,167 | 133,567 | 128,309 | 98,948 | 95,819 |
 | I. Cash and cash equivalents |
|
|
5,766 | 3,099 | 977 | 1,077 | 2,713 |
 | 1. Cash |
|
|
2,483 | 3,099 | 977 | 1,077 | 2,713 |
 | 2. Cash equivalents |
|
|
3,283 | | | | |
 | II. Short-term financial investments |
|
|
34,336 | 37,835 | 39,523 | 40,839 | 41,299 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
34,336 | 37,835 | 39,523 | 40,839 | 41,299 |
 | III. Short-term receivables |
|
|
25,567 | 33,085 | 32,701 | 27,624 | 24,622 |
 | 1. Short-term receivables of customers |
|
|
30,489 | 37,406 | 36,857 | 31,969 | 39,617 |
 | 2. Prepayments to suppliers |
|
|
10,700 | 11,253 | 11,406 | 11,204 | 476 |
 | 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 |
|
|
1,424 | 1,424 | 1,382 | 1,371 | 1,423 |
 | 7. Provision for doubtful short-term receivables |
|
|
-17,046 | -16,997 | -16,943 | -16,919 | -16,894 |
 | IV. Inventories |
|
|
46,260 | 57,379 | 53,630 | 28,081 | 24,697 |
 | 1. Inventories |
|
|
52,764 | 63,710 | 59,854 | 34,787 | 30,345 |
 | 2. Provision for decline in value of inventories |
|
|
-6,503 | -6,330 | -6,225 | -6,706 | -5,648 |
 | V. Other current assets |
|
|
2,238 | 2,168 | 1,479 | 1,327 | 2,489 |
 | 1. Short-term prepaid expenses |
|
|
2,027 | 2,014 | 1,333 | 1,182 | 1,443 |
 | 2. Deductible VAT |
|
|
| 154 | 145 | | |
 | 3. Taxes and the State Receivables |
|
|
211 | | | 145 | 1,046 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
41,302 | 45,257 | 42,079 | 38,842 | 48,614 |
 | I. Long-term receivables |
|
|
3,559 | 3,646 | 3,828 | 3,902 | 3,995 |
 | 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 |
|
|
3,559 | 3,646 | 3,828 | 3,902 | 3,995 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
36,458 | 39,747 | 36,794 | 33,518 | 31,399 |
 | 1. Tangible fixed assets |
|
|
35,824 | 39,419 | 36,511 | 33,518 | 31,096 |
 | - Cost |
|
|
197,445 | 206,672 | 208,693 | 210,639 | 213,010 |
 | - Accumulated depreciation |
|
|
-161,621 | -167,254 | -172,181 | -177,122 | -181,915 |
 | 2. Fixed assets of financial leasing |
|
|
633 | 329 | 283 | | 303 |
 | - Cost |
|
|
1,709 | 453 | 453 | | 331 |
 | - Accumulated depreciation |
|
|
-1,076 | -125 | -170 | | -28 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
246 | 246 | 246 | 246 | 246 |
 | - Accumulated depreciation |
|
|
-246 | -246 | -246 | -246 | -246 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
395 | 395 | 395 | 564 | 12,058 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
395 | 395 | 395 | 564 | 12,058 |
 | 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 |
|
|
891 | 1,469 | 1,062 | 859 | 1,163 |
 | 1. Long-term prepaid expenses |
|
|
891 | 1,469 | 1,062 | 859 | 1,163 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
155,469 | 178,823 | 170,389 | 137,790 | 144,433 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
63,561 | 82,177 | 78,437 | 47,810 | 43,650 |
 | I. Current liabilities |
|
|
62,989 | 79,503 | 75,440 | 45,170 | 41,274 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
31,195 | 40,679 | 48,513 | 18,858 | 8,122 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
18,212 | 20,914 | 17,005 | 14,106 | 15,232 |
 | 4. Advances from customers |
|
|
45 | 45 | 45 | 45 | 45 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,546 | 425 | 780 | 943 | 546 |
 | 6. Payables to employees |
|
|
9,175 | 14,682 | 5,820 | 8,348 | 14,058 |
 | 7. Short-term accrued expenses |
|
|
1,589 | 865 | 1,083 | 1,138 | 1,836 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
579 | 992 | 1,061 | 826 | 529 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
648 | 902 | 1,133 | 907 | 907 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
572 | 2,674 | 2,998 | 2,640 | 2,376 |
 | 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 |
|
|
56 | 56 | 55 | 55 | 55 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
516 | 2,618 | 2,943 | 2,585 | 2,321 |
 | 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 |
|
|
91,908 | 96,646 | 91,951 | 89,980 | 100,783 |
 | I. ShareHolder's equity |
|
|
91,908 | 96,646 | 91,951 | 89,980 | 100,783 |
 | 1. Owner's investment capital |
|
|
63,000 | 63,000 | 63,000 | 63,000 | 63,000 |
 | 2. Share capital surplus |
|
|
3,090 | 3,090 | 3,090 | 3,090 | 3,090 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
67 | 67 | 67 | 67 | 67 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
15,378 | 15,378 | 15,378 | 15,378 | 15,378 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
10,374 | 15,112 | 10,417 | 8,445 | 19,249 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,938 | 8,644 | 10,340 | 10,076 | 8,445 |
 | - Profit after tax undistributed this period |
|
|
3,436 | 6,468 | 77 | -1,631 | 10,804 |
 | 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 |
|
|
155,469 | 178,823 | 170,389 | 137,790 | 144,433 |
There is no report.
|
|