|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
18,842 | 47,439 | 54,208 | 78,510 | 53,243 |
 | I. Cash and cash equivalents |
|
|
588 | 2,954 | 6,162 | 3,095 | 4,644 |
 | 1. Cash |
|
|
588 | 2,954 | 6,162 | 3,095 | 4,644 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
1 | 1 | 1 | 1 | 1 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1 | 1 | 1 | 1 | 1 |
 | III. Short-term receivables |
|
|
15,507 | 42,653 | 45,393 | 71,544 | 46,576 |
 | 1. Short-term receivables of customers |
|
|
44,787 | 70,620 | 66,893 | 96,821 | 72,008 |
 | 2. Prepayments to suppliers |
|
|
3,737 | 4,412 | 12,238 | 9,012 | 12,509 |
 | 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 |
|
|
6,081 | 6,534 | 5,276 | 4,726 | 4,733 |
 | 7. Provision for doubtful short-term receivables |
|
|
-39,098 | -38,914 | -39,014 | -39,014 | -42,675 |
 | IV. Inventories |
|
|
804 | 1,273 | 2,016 | 2,821 | 1,412 |
 | 1. Inventories |
|
|
804 | 1,273 | 2,016 | 2,821 | 1,412 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,942 | 558 | 636 | 1,048 | 611 |
 | 1. Short-term prepaid expenses |
|
|
1,478 | 400 | 478 | 890 | 309 |
 | 2. Deductible VAT |
|
|
464 | 158 | 158 | 158 | 158 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 145 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
86,550 | 83,971 | 71,210 | 62,812 | 52,509 |
 | I. Long-term receivables |
|
|
4,476 | 4,742 | 1,004 | 780 | 484 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
3,690 | 3,690 | | | |
 | 5. Other long-term receivables |
|
|
786 | 1,052 | 1,004 | 780 | 484 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
30,647 | 29,364 | 32,918 | 28,951 | 24,824 |
 | 1. Tangible fixed assets |
|
|
27,370 | 23,768 | 27,681 | 24,074 | 21,947 |
 | - Cost |
|
|
68,012 | 66,586 | 73,388 | 73,626 | |
 | - Accumulated depreciation |
|
|
-40,642 | -42,819 | -45,707 | -49,552 | |
 | 2. Fixed assets of financial leasing |
|
|
| 2,419 | 2,160 | 1,901 | |
 | - Cost |
|
|
| 2,592 | 2,592 | 2,592 | |
 | - Accumulated depreciation |
|
|
| -173 | -432 | -691 | |
 | 3. Intangible fixed assets |
|
|
3,277 | 3,177 | 3,077 | 2,977 | 2,877 |
 | - Cost |
|
|
4,668 | 4,668 | 4,668 | 4,668 | 4,668 |
 | - Accumulated depreciation |
|
|
-1,391 | -1,491 | -1,592 | -1,692 | -1,792 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
4,263 | 7,126 | 424 | 1,024 | 918 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,263 | 7,126 | 424 | 1,024 | 918 |
 | 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 |
|
|
47,163 | 42,739 | 36,864 | 32,057 | 26,283 |
 | 1. Long-term prepaid expenses |
|
|
47,163 | 42,739 | 36,864 | 32,057 | 26,283 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
105,392 | 131,410 | 125,418 | 141,322 | 105,753 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
84,231 | 112,283 | 105,738 | 128,043 | 118,621 |
 | I. Current liabilities |
|
|
61,907 | 91,714 | 53,434 | 84,195 | 74,773 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
38,588 | 60,531 | 22,753 | 20,818 | 20,350 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,971 | 20,157 | 12,487 | 48,824 | 33,720 |
 | 4. Advances from customers |
|
|
815 | 160 | 3,741 | 3,558 | 2,105 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,183 | 3,341 | 5,084 | 2,038 | 1,719 |
 | 6. Payables to employees |
|
|
1,000 | 1,383 | 2,210 | 1,683 | 2,269 |
 | 7. Short-term accrued expenses |
|
|
24 | 347 | 131 | 75 | 89 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,327 | 5,795 | 7,028 | 7,199 | 14,521 |
 | 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 |
|
|
22,323 | 20,569 | 52,304 | 43,848 | 43,848 |
 | 1. Long-term payables to sellers |
|
|
2,013 | 732 | 732 | 732 | 732 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
12,148 | 10,864 | 8,357 | 4,287 | 4,294 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
8,000 | 8,871 | 43,190 | 38,823 | 38,823 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
128 | 49 | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
34 | 53 | 25 | 6 | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
21,161 | 19,127 | 19,680 | 13,279 | -12,869 |
 | I. ShareHolder's equity |
|
|
21,161 | 19,127 | 19,680 | 13,279 | -12,869 |
 | 1. Owner's investment capital |
|
|
96,000 | 96,000 | 96,000 | 96,000 | 96,000 |
 | 2. Share capital surplus |
|
|
35,149 | 35,149 | 35,149 | 35,149 | 35,149 |
 | 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 |
|
|
2,823 | 2,823 | 2,823 | 2,823 | 2,823 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
586 | 586 | 586 | 586 | 586 |
 | 11. After tax undistributed profit |
|
|
-113,397 | -115,431 | -114,878 | -121,279 | -147,427 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-115,975 | -115,402 | -115,431 | -114,878 | -121,279 |
 | - Profit after tax undistributed this period |
|
|
2,578 | -29 | 553 | -6,401 | -26,147 |
 | 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 |
|
|
105,392 | 131,410 | 125,418 | 141,322 | 105,753 |
There is no report.
|
|