|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,567 | 5,173 | 3,605 | 4,005 | 3,938 |
 | I. Cash and cash equivalents |
|
|
911 | 667 | 421 | 932 | 1,499 |
 | 1. Cash |
|
|
911 | 667 | 421 | 932 | 1,499 |
 | 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 |
|
|
1,995 | 2,920 | 2,062 | 2,229 | 1,640 |
 | 1. Short-term receivables of customers |
|
|
1,313 | 2,307 | 1,194 | 1,331 | 1,120 |
 | 2. Prepayments to suppliers |
|
|
43 | 97 | 216 | 100 | 77 |
 | 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 |
|
|
655 | 531 | 667 | 813 | 562 |
 | 7. Provision for doubtful short-term receivables |
|
|
-15 | -15 | -15 | -15 | -119 |
 | IV. Inventories |
|
|
660 | 822 | 872 | 733 | 549 |
 | 1. Inventories |
|
|
660 | 822 | 872 | 733 | 549 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| 764 | 250 | 111 | 249 |
 | 1. Short-term prepaid expenses |
|
|
| 628 | 250 | 111 | 249 |
 | 2. Deductible VAT |
|
|
| 136 | | | |
 | 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 |
|
|
129,706 | 120,540 | 115,889 | 112,389 | 108,498 |
 | I. Long-term receivables |
|
|
| 20 | 20 | 100 | 100 |
 | 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 |
|
|
| 20 | 20 | 100 | 100 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
129,253 | 120,068 | 115,100 | 111,464 | 107,813 |
 | 1. Tangible fixed assets |
|
|
129,150 | 120,006 | 115,060 | 111,445 | 107,813 |
 | - Cost |
|
|
239,652 | 238,667 | 238,625 | 237,290 | 238,681 |
 | - Accumulated depreciation |
|
|
-110,502 | -118,660 | -123,566 | -125,844 | -130,868 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
103 | 62 | 40 | 19 | |
 | - Cost |
|
|
289 | 289 | 289 | 289 | 289 |
 | - Accumulated depreciation |
|
|
-186 | -227 | -249 | -270 | -289 |
 | 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 |
|
|
184 | 184 | 184 | 184 | 184 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
184 | 184 | 184 | 184 | 184 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
270 | 268 | 585 | 642 | 401 |
 | 1. Long-term prepaid expenses |
|
|
270 | 268 | 585 | 642 | 401 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
133,273 | 125,713 | 119,493 | 116,394 | 112,435 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
98,953 | 101,173 | 102,386 | 109,749 | 124,611 |
 | I. Current liabilities |
|
|
52,448 | 60,268 | 67,713 | 99,047 | 124,279 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
35,035 | 31,676 | 36,183 | 61,904 | 72,232 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,912 | 4,780 | 3,915 | 9,137 | 8,948 |
 | 4. Advances from customers |
|
|
570 | 1,939 | 681 | 678 | 764 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,155 | 3,442 | 4,658 | 2,446 | 12,718 |
 | 6. Payables to employees |
|
|
881 | 2,616 | 1,931 | 2,177 | 2,122 |
 | 7. Short-term accrued expenses |
|
|
| 28 | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 4,579 | 1,731 | 1,287 |
 | 11. Other short-term payables |
|
|
11,993 | 15,886 | 15,830 | 21,039 | 26,273 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
-99 | -99 | -64 | -64 | -64 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
46,505 | 40,905 | 34,674 | 10,702 | 331 |
 | 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 |
|
|
356 | 356 | 275 | 303 | 331 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
46,149 | 40,549 | 34,399 | 10,399 | |
 | 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 |
|
|
34,321 | 24,541 | 17,107 | 6,645 | -12,176 |
 | I. ShareHolder's equity |
|
|
34,321 | 24,541 | 17,107 | 6,645 | -12,176 |
 | 1. Owner's investment capital |
|
|
93,074 | 93,074 | 93,074 | 93,074 | 93,074 |
 | 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 |
|
|
1,527 | 1,527 | 1,527 | 1,527 | 1,527 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-60,280 | -70,060 | -77,494 | -87,956 | -106,777 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-44,465 | -60,280 | -69,017 | -77,494 | -87,956 |
 | - Profit after tax undistributed this period |
|
|
-15,815 | -9,780 | -8,477 | -10,462 | -18,821 |
 | 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 |
|
|
133,273 | 125,713 | 119,493 | 116,394 | 112,435 |
There is no report.
|
|