|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
163,758 | 157,236 | 156,917 | 120,993 | 95,482 |
 | I. Cash and cash equivalents |
|
|
16,564 | 10,218 | 21,568 | 2,704 | 15,840 |
 | 1. Cash |
|
|
16,564 | 10,218 | 21,568 | 2,704 | 15,840 |
 | 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 |
|
|
81,832 | 97,213 | 100,633 | 89,527 | 46,292 |
 | 1. Short-term receivables of customers |
|
|
73,315 | 84,816 | 93,896 | 79,730 | 36,118 |
 | 2. Prepayments to suppliers |
|
|
6,360 | 11,888 | 6,481 | 7,845 | 9,275 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | 600 | |
 | 6. Other short-term receivables |
|
|
3,295 | 2,049 | 1,796 | 2,893 | 2,280 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,139 | -1,540 | -1,540 | -1,540 | -1,381 |
 | IV. Inventories |
|
|
63,074 | 48,080 | 32,463 | 24,409 | 28,068 |
 | 1. Inventories |
|
|
63,074 | 48,080 | 32,463 | 24,409 | 28,068 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,288 | 1,724 | 2,252 | 4,353 | 5,283 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | 751 | 1,165 |
 | 3. Taxes and the State Receivables |
|
|
2,288 | 1,724 | 2,252 | 3,601 | 4,117 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,354 | 1,580 | 1,081 | 736 | 500 |
 | 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 |
|
|
1,354 | 1,580 | 1,081 | 736 | 500 |
 | 1. Tangible fixed assets |
|
|
1,354 | 1,580 | 1,081 | 736 | 500 |
 | - Cost |
|
|
17,671 | 18,764 | 18,919 | 16,239 | 16,239 |
 | - Accumulated depreciation |
|
|
-16,317 | -17,184 | -17,838 | -15,504 | -15,739 |
 | 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 |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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. Long-term prepaid expenses |
|
|
| | | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
165,112 | 158,816 | 157,997 | 121,729 | 95,982 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
120,476 | 113,308 | 112,281 | 76,955 | 59,140 |
 | I. Current liabilities |
|
|
120,476 | 113,308 | 112,281 | 76,955 | 59,140 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
24,533 | 25,116 | 13,627 | 3,658 | 1,478 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
69,733 | 60,523 | 75,458 | 64,739 | 43,971 |
 | 4. Advances from customers |
|
|
22,902 | 22,895 | 18,058 | 7,197 | 13,361 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,406 | 522 | 929 | 611 | 279 |
 | 6. Payables to employees |
|
|
1,704 | 1,504 | 1,317 | 635 | |
 | 7. Short-term accrued expenses |
|
|
| 2,561 | 2,700 | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
| 12 | 28 | 16 | 34 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
198 | 175 | 166 | 99 | 17 |
 | 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 |
|
|
44,636 | 45,508 | 45,716 | 44,774 | 36,842 |
 | I. ShareHolder's equity |
|
|
44,636 | 45,508 | 45,716 | 44,774 | 36,842 |
 | 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
5,551 | 5,551 | 5,551 | 5,551 | 5,551 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
16,737 | 16,737 | 16,737 | 16,737 | 16,737 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,347 | 3,219 | 3,427 | 2,485 | -5,446 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 394 | 528 | 687 | 390 |
 | - Profit after tax undistributed this period |
|
|
2,347 | 2,825 | 2,899 | 1,798 | -5,836 |
 | 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 |
|
|
165,112 | 158,816 | 157,997 | 121,729 | 95,982 |
There is no report.
|
|