|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
167,946 | 182,765 | 190,002 | 155,470 | 152,222 |
 | I. Cash and cash equivalents |
|
|
14,485 | 15,363 | 24,765 | 17,378 | 27,607 |
 | 1. Cash |
|
|
14,485 | 15,363 | 24,765 | 17,378 | 27,607 |
 | 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 |
|
|
112,025 | 133,763 | 131,208 | 110,583 | 101,565 |
 | 1. Short-term receivables of customers |
|
|
92,822 | 112,504 | 111,673 | 102,984 | 97,129 |
 | 2. Prepayments to suppliers |
|
|
2,463 | 1,228 | 1,049 | 602 | 408 |
 | 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 |
|
|
19,290 | 22,583 | 26,794 | 18,902 | 20,091 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,551 | -2,551 | -8,308 | -11,906 | -16,063 |
 | IV. Inventories |
|
|
40,998 | 33,269 | 33,587 | 27,384 | 22,275 |
 | 1. Inventories |
|
|
40,998 | 33,269 | 33,587 | 27,384 | 22,275 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
438 | 369 | 442 | 124 | 775 |
 | 1. Short-term prepaid expenses |
|
|
58 | 113 | 110 | 121 | 251 |
 | 2. Deductible VAT |
|
|
321 | | 332 | | |
 | 3. Taxes and the State Receivables |
|
|
59 | 256 | | 3 | 524 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
19,584 | 17,500 | 15,742 | 15,189 | 15,827 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
18,656 | 16,701 | 14,832 | 13,244 | 15,186 |
 | 1. Tangible fixed assets |
|
|
18,341 | 16,596 | 14,832 | 13,244 | 14,628 |
 | - Cost |
|
|
56,725 | 54,814 | 54,814 | 55,698 | 57,133 |
 | - Accumulated depreciation |
|
|
-38,383 | -38,218 | -39,981 | -42,454 | -42,505 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
314 | 105 | | | 558 |
 | - Cost |
|
|
3,519 | 3,451 | 3,451 | 3,403 | 3,986 |
 | - Accumulated depreciation |
|
|
-3,205 | -3,346 | -3,451 | -3,403 | -3,428 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 817 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 817 | |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,100 | 2,100 | 2,100 | 1,900 | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,100 | -2,100 | -2,100 | -1,900 | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
928 | 800 | 910 | 1,128 | 641 |
 | 1. Long-term prepaid expenses |
|
|
508 | 380 | 490 | 748 | 641 |
 | 2. Deferred income tax assets |
|
|
420 | 420 | 420 | 380 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
187,530 | 200,265 | 205,745 | 170,659 | 168,049 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
134,876 | 149,791 | 156,320 | 131,690 | 135,900 |
 | I. Current liabilities |
|
|
131,024 | 147,919 | 156,320 | 131,690 | 135,900 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
19,478 | 16,749 | 19,054 | 18,799 | 19,611 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
76,042 | 79,650 | 86,366 | 58,080 | 50,567 |
 | 4. Advances from customers |
|
|
9,742 | 10,148 | 8,526 | 5,464 | 10,400 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,978 | 4,563 | 3,003 | 4,887 | 4,702 |
 | 6. Payables to employees |
|
|
1,907 | 8,329 | 18,067 | 22,226 | 29,241 |
 | 7. Short-term accrued expenses |
|
|
144 | 7,773 | 57 | 109 | 142 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
100 | | | | |
 | 11. Other short-term payables |
|
|
20,378 | 20,088 | 20,407 | 21,168 | 20,638 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
255 | 618 | 842 | 958 | 600 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,852 | 1,872 | | | |
 | 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 |
|
|
3,852 | 1,872 | | | |
 | 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 |
|
|
52,653 | 50,474 | 49,424 | 38,969 | 32,148 |
 | I. ShareHolder's equity |
|
|
29,476 | 28,570 | 28,836 | 28,672 | 28,668 |
 | 1. Owner's investment capital |
|
|
24,000 | 24,000 | 24,000 | 24,000 | 24,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
612 | | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,861 | 2,861 | 2,861 | 2,861 | 2,861 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,003 | 1,709 | 1,974 | 1,811 | 1,807 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
754 | 208 | 208 | | |
 | - Profit after tax undistributed this period |
|
|
1,249 | 1,501 | 1,766 | 1,811 | |
 | 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 |
|
|
23,177 | 21,904 | 20,588 | 10,297 | |
 | 1. Funding resources |
|
|
22,666 | 21,617 | 20,526 | 10,297 | 3,480 |
 | 2. Funding resources that form fixed assets |
|
|
511 | 287 | 62 | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
187,530 | 200,265 | 205,745 | 170,659 | 168,049 |
There is no report.
|
|