|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
22,258 | 7,926 | 9,516 | 37,109 | 22,472 |
 | I. Cash and cash equivalents |
|
|
293 | 183 | 75 | 3,927 | 55 |
 | 1. Cash |
|
|
293 | 183 | 75 | 127 | 55 |
 | 2. Cash equivalents |
|
|
| | | 3,800 | |
 | II. Short-term financial investments |
|
|
| | 3,950 | 30,500 | 21,090 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 3,950 | 30,500 | 21,090 |
 | III. Short-term receivables |
|
|
21,916 | 7,744 | 5,488 | 2,682 | 1,325 |
 | 1. Short-term receivables of customers |
|
|
10,481 | 2,178 | 12 | | 26 |
 | 2. Prepayments to suppliers |
|
|
| | 21 | 21 | 21 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
6,600 | 900 | | | |
 | 6. Other short-term receivables |
|
|
4,836 | 4,666 | 5,455 | 2,661 | 1,278 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
| | | | |
 | 1. Inventories |
|
|
| | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
48 | | 2 | | 1 |
 | 1. Short-term prepaid expenses |
|
|
48 | | 2 | | |
 | 2. Deductible VAT |
|
|
| | | | 1 |
 | 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 |
|
|
24,003 | 28,641 | 30,788 | 17,912 | 25,385 |
 | I. Long-term receivables |
|
|
21,214 | 23,233 | 25,382 | | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
21,214 | 23,233 | 25,382 | | |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
| | | | |
 | 1. Tangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
154 | 154 | 154 | 154 | 154 |
 | - Accumulated depreciation |
|
|
-154 | -154 | -154 | -154 | -154 |
 | 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 |
|
|
2,760 | 5,399 | 5,399 | 17,899 | 25,353 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
5,399 | 5,399 | 5,399 | 17,899 | 25,353 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,639 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
29 | 9 | 6 | 13 | 32 |
 | 1. Long-term prepaid expenses |
|
|
29 | 9 | 6 | 13 | 32 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
46,260 | 36,567 | 40,304 | 55,021 | 47,857 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
16,743 | 285 | 160 | 10,602 | 208 |
 | I. Current liabilities |
|
|
16,743 | 285 | 160 | 10,602 | 208 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1 | | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
119 | 40 | | | 38 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
7 | 97 | 6 | 7 | 6 |
 | 6. Payables to employees |
|
|
65 | 2 | 8 | 12 | 19 |
 | 7. Short-term accrued expenses |
|
|
16,405 | | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
25 | 25 | 25 | 10,463 | 25 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
120 | 120 | 120 | 120 | 120 |
 | 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 |
|
|
29,518 | 36,283 | 40,144 | 44,419 | 47,649 |
 | I. ShareHolder's equity |
|
|
29,518 | 36,283 | 40,144 | 44,419 | 47,649 |
 | 1. Owner's investment capital |
|
|
97,509 | 97,509 | 97,509 | 97,509 | 97,509 |
 | 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 |
|
|
157 | 157 | 157 | 157 | 157 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
150 | 150 | 150 | 150 | 150 |
 | 11. After tax undistributed profit |
|
|
-68,298 | -61,534 | -57,672 | -53,397 | -50,167 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-30,220 | -68,298 | -61,534 | -57,672 | -53,397 |
 | - Profit after tax undistributed this period |
|
|
-38,078 | 6,765 | 3,861 | 4,275 | 3,231 |
 | 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 |
|
|
46,260 | 36,567 | 40,304 | 55,021 | 47,857 |