|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
15,187 | 16,617 | 16,682 | 13,452 | 17,445 |
 | I. Cash and cash equivalents |
|
|
4,659 | 2,501 | 2,700 | 3,493 | 7,732 |
 | 1. Cash |
|
|
4,659 | 2,501 | 2,700 | 3,493 | 7,732 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
4,892 | 7,601 | 7,956 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
4,892 | 7,601 | 7,956 | | |
 | III. Short-term receivables |
|
|
3,249 | 3,471 | 2,908 | 7,229 | 1,695 |
 | 1. Short-term receivables of customers |
|
|
1,227 | 1,351 | 2,552 | 3,110 | 2,598 |
 | 2. Prepayments to suppliers |
|
|
260 | 353 | | 4,838 | 373 |
 | 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 |
|
|
1,836 | 2,244 | 846 | 393 | 126 |
 | 7. Provision for doubtful short-term receivables |
|
|
-74 | -477 | -489 | -1,113 | -1,402 |
 | IV. Inventories |
|
|
2,387 | 3,044 | 3,118 | 1,780 | 3,063 |
 | 1. Inventories |
|
|
2,387 | 3,044 | 3,118 | 1,780 | 3,063 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| | | 950 | 4,955 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | 950 | 4,806 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 149 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
24,855 | 23,374 | 23,555 | 38,898 | 92,992 |
 | 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 |
|
|
22,101 | 20,079 | 19,343 | 16,846 | 47,533 |
 | 1. Tangible fixed assets |
|
|
21,763 | 19,863 | 19,220 | 16,729 | 47,422 |
 | - Cost |
|
|
59,370 | 60,481 | 62,821 | 63,250 | 97,523 |
 | - Accumulated depreciation |
|
|
-37,608 | -40,619 | -43,601 | -46,521 | -50,101 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
339 | 216 | 123 | 117 | 111 |
 | - Cost |
|
|
545 | 545 | 545 | 545 | 545 |
 | - Accumulated depreciation |
|
|
-206 | -329 | -422 | -428 | -434 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
79 | 1,207 | 2,221 | 20,427 | 42,940 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
79 | 1,207 | 2,221 | 20,427 | 42,940 |
 | 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 |
|
|
2,675 | 2,088 | 1,991 | 1,625 | 2,520 |
 | 1. Long-term prepaid expenses |
|
|
2,653 | 2,066 | 1,969 | 1,611 | 2,506 |
 | 2. Deferred income tax assets |
|
|
22 | 22 | 22 | 14 | 14 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
40,042 | 39,991 | 40,237 | 52,351 | 110,437 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,654 | 4,576 | 5,427 | 17,875 | 77,513 |
 | I. Current liabilities |
|
|
4,593 | 4,479 | 5,294 | 7,890 | 20,405 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 2,662 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
64 | 12 | 185 | 3,407 | 13,153 |
 | 4. Advances from customers |
|
|
456 | 670 | 436 | 109 | 585 |
 | 5. Taxes and other payables to the State Budget |
|
|
497 | 419 | 542 | 600 | 446 |
 | 6. Payables to employees |
|
|
2,020 | 1,878 | 2,611 | 1,943 | 1,561 |
 | 7. Short-term accrued expenses |
|
|
111 | 464 | 399 | 904 | 1,050 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
969 | 483 | 516 | 528 | 556 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
476 | 553 | 604 | 398 | 393 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
62 | 97 | 133 | 9,985 | 57,108 |
 | 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 |
|
|
| | | 9,800 | 56,918 |
 | 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 |
|
|
62 | 97 | 133 | 185 | 190 |
 | B. OWNER'S EQUITY |
|
|
35,388 | 35,415 | 34,810 | 34,476 | 32,924 |
 | I. ShareHolder's equity |
|
|
35,388 | 35,415 | 34,810 | 34,476 | 32,924 |
 | 1. Owner's investment capital |
|
|
27,000 | 27,000 | 27,000 | 27,000 | 27,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,578 | 1,578 | 1,578 | 1,578 | 1,578 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,647 | 2,791 | 2,929 | 3,006 | 3,104 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
4,162 | 4,046 | 3,303 | 2,891 | 1,241 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,684 | 2,615 | 2,508 | 1,911 | 1,480 |
 | - Profit after tax undistributed this period |
|
|
1,478 | 1,431 | 795 | 981 | -239 |
 | 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 |
|
|
40,042 | 39,991 | 40,237 | 52,351 | 110,437 |
There is no report.
|
|