|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
115,398 | 112,258 | 122,241 | 133,336 | 142,475 |
 | I. Cash and cash equivalents |
|
|
16,536 | 32,846 | 43,027 | 34,667 | 29,669 |
 | 1. Cash |
|
|
9,536 | 16,846 | 15,227 | 14,667 | 23,169 |
 | 2. Cash equivalents |
|
|
7,000 | 16,000 | 27,800 | 20,000 | 6,500 |
 | 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 |
|
|
19,805 | 16,353 | 21,138 | 31,953 | 33,920 |
 | 1. Short-term receivables of customers |
|
|
18,890 | 16,098 | 20,910 | 31,680 | 33,056 |
 | 2. Prepayments to suppliers |
|
|
654 | 206 | 184 | 240 | 621 |
 | 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 |
|
|
261 | 49 | 44 | 34 | 244 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
74,731 | 61,648 | 54,692 | 58,690 | 67,815 |
 | 1. Inventories |
|
|
75,029 | 61,949 | 55,003 | 58,958 | 68,080 |
 | 2. Provision for decline in value of inventories |
|
|
-298 | -301 | -311 | -267 | -265 |
 | V. Other current assets |
|
|
4,327 | 1,410 | 3,385 | 8,026 | 11,071 |
 | 1. Short-term prepaid expenses |
|
|
200 | 276 | 459 | 876 | 330 |
 | 2. Deductible VAT |
|
|
4,127 | 1,134 | 2,926 | 7,150 | 10,740 |
 | 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 |
|
|
32,259 | 29,706 | 25,326 | 22,397 | 21,033 |
 | 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 |
|
|
32,164 | 29,706 | 25,299 | 22,397 | 20,424 |
 | 1. Tangible fixed assets |
|
|
31,683 | 28,819 | 24,552 | 21,776 | 19,930 |
 | - Cost |
|
|
136,013 | 138,641 | 139,893 | 142,355 | 145,713 |
 | - Accumulated depreciation |
|
|
-104,331 | -109,822 | -115,341 | -120,579 | -125,783 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
481 | 887 | 747 | 621 | 494 |
 | - Cost |
|
|
554 | 1,044 | 1,044 | 1,044 | 1,044 |
 | - Accumulated depreciation |
|
|
-73 | -157 | -297 | -424 | -550 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
95 | | | | 554 |
 | 1. Costs of long-term production, business in progress |
|
|
95 | | | | |
 | 2. Costs of construction in progress |
|
|
| | | | 554 |
 | 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 |
|
|
| | 26 | | 55 |
 | 1. Long-term prepaid expenses |
|
|
| | 26 | | 55 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
147,657 | 141,964 | 147,567 | 155,733 | 163,508 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
25,003 | 21,218 | 30,131 | 36,770 | 44,635 |
 | I. Current liabilities |
|
|
25,003 | 21,218 | 30,131 | 36,770 | 44,635 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,008 | 3,960 | 12,891 | 16,451 | 18,382 |
 | 4. Advances from customers |
|
|
2,064 | 1,797 | 1,525 | 1,570 | 404 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,842 | 1,151 | 1,379 | 590 | 947 |
 | 6. Payables to employees |
|
|
12,561 | 13,245 | 12,954 | 16,890 | 22,865 |
 | 7. Short-term accrued expenses |
|
|
| 63 | 64 | 103 | 122 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
570 | 448 | 565 | 474 | 589 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
958 | 554 | 753 | 693 | 1,324 |
 | 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 |
|
|
122,654 | 120,746 | 117,436 | 118,963 | 118,873 |
 | I. ShareHolder's equity |
|
|
122,654 | 120,746 | 117,436 | 118,963 | 118,873 |
 | 1. Owner's investment capital |
|
|
93,252 | 93,252 | 93,252 | 93,252 | 93,252 |
 | 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 |
|
|
5,610 | 5,610 | 5,610 | 5,610 | 5,610 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
23,793 | 21,884 | 18,574 | 20,102 | 20,011 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,181 | 3,414 | 1,134 | 1,868 | 2,388 |
 | - Profit after tax undistributed this period |
|
|
17,611 | 18,470 | 17,440 | 18,234 | 17,624 |
 | 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 |
|
|
147,657 | 141,964 | 147,567 | 155,733 | 163,508 |
There is no report.
|
|