|
|
|
Q4 2021 | Q1 2022 | Q4 2022 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
69,480 | 106,004 | 34,143 | 31,426 | 17,984 |
 | I. Cash and cash equivalents |
|
|
4,931 | 8,302 | 4,281 | 15 | 22 |
 | 1. Cash |
|
|
4,931 | 8,302 | 4,281 | 15 | 22 |
 | 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 |
|
|
37,617 | 67,386 | 19,611 | 21,265 | 7,757 |
 | 1. Short-term receivables of customers |
|
|
29,495 | 38,141 | 31,198 | 24,582 | 23,903 |
 | 2. Prepayments to suppliers |
|
|
1,020 | 1,160 | 1,222 | 6,886 | 6,904 |
 | 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 |
|
|
7,102 | 29,176 | 24,729 | 28,032 | 25,682 |
 | 7. Provision for doubtful short-term receivables |
|
|
| -1,091 | -37,538 | -38,236 | -48,731 |
 | IV. Inventories |
|
|
24,337 | 29,974 | 9,806 | 9,809 | 9,791 |
 | 1. Inventories |
|
|
24,337 | 29,974 | 11,676 | 11,679 | 11,679 |
 | 2. Provision for decline in value of inventories |
|
|
| | -1,870 | -1,870 | -1,888 |
 | V. Other current assets |
|
|
2,595 | 342 | 445 | 337 | 414 |
 | 1. Short-term prepaid expenses |
|
|
230 | | | | |
 | 2. Deductible VAT |
|
|
2,365 | 342 | 85 | 337 | 77 |
 | 3. Taxes and the State Receivables |
|
|
| | 360 | | 337 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
83,009 | 59,689 | 61,567 | 59,136 | 58,512 |
 | I. Long-term receivables |
|
|
24,516 | 1,713 | 1,713 | 2,259 | 2,303 |
 | 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 |
|
|
24,516 | 1,713 | 1,713 | 2,259 | 2,303 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
9,501 | 9,059 | 7,676 | 4,968 | 4,299 |
 | 1. Tangible fixed assets |
|
|
8,665 | 8,223 | 6,840 | 4,132 | 3,463 |
 | - Cost |
|
|
25,170 | 25,170 | 24,022 | 24,022 | 23,283 |
 | - Accumulated depreciation |
|
|
-16,505 | -16,947 | -17,182 | -19,890 | -19,820 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
836 | 836 | 836 | 836 | 836 |
 | - Cost |
|
|
836 | 836 | 836 | 836 | 836 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
8,900 | 8,900 | 8,900 | 8,900 | 8,900 |
 | - Cost |
|
|
8,900 | 8,900 | 8,900 | 8,900 | 8,900 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
39,570 | 39,570 | 43,010 | 43,010 | 43,010 |
 | 1. Costs of long-term production, business in progress |
|
|
35,836 | 35,836 | 35,927 | 35,927 | 35,927 |
 | 2. Costs of construction in progress |
|
|
3,734 | 3,734 | 7,084 | 7,084 | 7,084 |
 | 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 |
|
|
522 | 447 | 269 | | |
 | 1. Long-term prepaid expenses |
|
|
179 | 104 | 269 | | |
 | 2. Deferred income tax assets |
|
|
343 | 343 | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
152,489 | 165,692 | 95,710 | 90,562 | 76,497 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
118,610 | 132,978 | 117,423 | 140,326 | 149,598 |
 | I. Current liabilities |
|
|
118,610 | 132,978 | 117,423 | 140,326 | 149,598 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
85,968 | 86,099 | 79,279 | 84,889 | 84,493 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,119 | 15,753 | 12,367 | 10,118 | 9,578 |
 | 4. Advances from customers |
|
|
414 | 340 | 401 | 324 | 580 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,194 | 2,264 | 2,297 | 1,663 | 1,784 |
 | 6. Payables to employees |
|
|
162 | 55 | 67 | 136 | 1 |
 | 7. Short-term accrued expenses |
|
|
7,915 | 22,600 | 19,948 | 40,317 | 50,576 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,124 | 4,154 | 1,351 | 1,166 | 874 |
 | 12. Provision for short term payables |
|
|
| | 1,713 | 1,713 | 1,713 |
 | 13. Bonus and welfare fund |
|
|
1,713 | 1,713 | | | |
 | 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 |
|
|
33,879 | 32,714 | -21,713 | -49,764 | -73,101 |
 | I. ShareHolder's equity |
|
|
33,879 | 32,714 | -21,713 | -49,764 | -73,101 |
 | 1. Owner's investment capital |
|
|
40,490 | 40,490 | 40,490 | 40,490 | 40,490 |
 | 2. Share capital surplus |
|
|
4,068 | 4,068 | 4,068 | 4,068 | 4,068 |
 | 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 |
|
|
14,152 | 14,152 | 14,152 | 14,152 | 14,152 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-24,831 | -25,996 | -80,423 | -108,474 | -131,812 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | -64,378 | -95,894 | -108,474 |
 | - Profit after tax undistributed this period |
|
|
| | -16,046 | -12,580 | -23,337 |
 | 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 |
|
|
152,489 | 165,692 | 95,710 | 90,562 | 76,497 |
There is no report.
|
|