|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
18,144 | 17,514 | 15,105 | 15,424 | 13,787 |
 | I. Cash and cash equivalents |
|
|
4,865 | 3,640 | 1,695 | 637 | 791 |
 | 1. Cash |
|
|
765 | 1,140 | 195 | 637 | 791 |
 | 2. Cash equivalents |
|
|
4,100 | 2,500 | 1,500 | | |
 | II. Short-term financial investments |
|
|
500 | | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
500 | | | | |
 | III. Short-term receivables |
|
|
5,403 | 5,580 | 4,458 | 7,666 | 4,415 |
 | 1. Short-term receivables of customers |
|
|
5,487 | 5,601 | 5,296 | 8,463 | 5,350 |
 | 2. Prepayments to suppliers |
|
|
911 | 906 | 54 | 106 | 40 |
 | 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 |
|
|
21 | 19 | 55 | 55 | 38 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,015 | -947 | -947 | -958 | -1,013 |
 | IV. Inventories |
|
|
7,376 | 8,265 | 8,912 | 6,935 | 8,481 |
 | 1. Inventories |
|
|
7,376 | 8,265 | 8,912 | 6,935 | 8,481 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| 29 | 41 | 186 | 99 |
 | 1. Short-term prepaid expenses |
|
|
| 29 | 41 | 186 | 31 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | 69 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,373 | 1,098 | 3,698 | 3,335 | 3,003 |
 | I. Long-term receivables |
|
|
| | | | 15 |
 | 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 |
|
|
| | | | 15 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,373 | 1,098 | 3,678 | 3,326 | 2,988 |
 | 1. Tangible fixed assets |
|
|
1,373 | 1,098 | 3,678 | 3,248 | 2,928 |
 | - Cost |
|
|
28,255 | 28,255 | 23,250 | 23,250 | 23,342 |
 | - Accumulated depreciation |
|
|
-26,881 | -27,156 | -19,572 | -20,002 | -20,414 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | 78 | 60 |
 | - Cost |
|
|
| | | 90 | 90 |
 | - Accumulated depreciation |
|
|
| | | -12 | -30 |
 | 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 |
|
|
| | 20 | 9 | |
 | 1. Long-term prepaid expenses |
|
|
| | 20 | 9 | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
19,517 | 18,612 | 18,803 | 18,759 | 16,790 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,424 | 500 | 448 | 1,454 | 1,129 |
 | I. Current liabilities |
|
|
1,424 | 500 | 448 | 1,454 | 1,129 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,032 | 383 | 82 | 1,153 | 1,044 |
 | 4. Advances from customers |
|
|
64 | 66 | 40 | | |
 | 5. Taxes and other payables to the State Budget |
|
|
108 | 11 | 40 | 128 | |
 | 6. Payables to employees |
|
|
217 | 1 | 251 | 85 | 40 |
 | 7. Short-term accrued expenses |
|
|
| 36 | 32 | 55 | 43 |
 | 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 | 2 | 1 | 32 | 1 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2 | 1 | 1 | 1 | 1 |
 | 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 |
|
|
18,093 | 18,113 | 18,354 | 17,304 | 15,661 |
 | I. ShareHolder's equity |
|
|
18,093 | 18,113 | 18,354 | 17,304 | 15,661 |
 | 1. Owner's investment capital |
|
|
11,900 | 11,900 | 11,900 | 11,900 | 11,900 |
 | 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 |
|
|
1,554 | 7,773 | 7,773 | 7,773 | 7,773 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
7,773 | 1,554 | 1,554 | 1,554 | 1,554 |
 | 11. After tax undistributed profit |
|
|
-3,134 | -3,114 | -2,872 | -3,922 | -5,566 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,822 | -3,134 | -3,114 | -2,872 | -3,922 |
 | - Profit after tax undistributed this period |
|
|
-1,312 | 19 | 242 | -1,050 | -1,644 |
 | 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 |
|
|
19,517 | 18,612 | 18,803 | 18,759 | 16,790 |
There is no report.
|
|