|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,030 | 30,161 | 29,801 | 28,665 | 28,969 |
 | I. Cash and cash equivalents |
|
|
20 | 251 | 1,901 | 15,184 | 1,233 |
 | 1. Cash |
|
|
20 | 251 | 1,901 | 15,184 | 1,233 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
22,000 | | | | 26,600 |
 | 1. Trading securities |
|
|
22,000 | | | | 26,600 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
4,010 | 29,311 | 26,584 | 10,743 | 1,135 |
 | 1. Short-term receivables of customers |
|
|
3,955 | 7,562 | 1,523 | 864 | 1,080 |
 | 2. Prepayments to suppliers |
|
|
55 | 130 | 1,132 | 1,472 | 55 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 17,900 | 18,300 | | |
 | 6. Other short-term receivables |
|
|
| 3,718 | 5,629 | 8,407 | |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
| 600 | 1,234 | 2,513 | |
 | 1. Inventories |
|
|
| 600 | 1,234 | 2,687 | |
 | 2. Provision for decline in value of inventories |
|
|
| | | -174 | |
 | V. Other current assets |
|
|
| | 81 | 225 | 2 |
 | 1. Short-term prepaid expenses |
|
|
| | 5 | 17 | 2 |
 | 2. Deductible VAT |
|
|
| | 76 | 208 | |
 | 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 |
|
|
113 | 58 | 35 | 2 | 20 |
 | 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 |
|
|
109 | | | | |
 | 1. Tangible fixed assets |
|
|
109 | | | | |
 | - Cost |
|
|
655 | | | | |
 | - Accumulated depreciation |
|
|
-546 | | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
4 | 58 | 35 | 2 | 20 |
 | 1. Long-term prepaid expenses |
|
|
4 | 58 | 35 | 2 | 20 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
26,143 | 30,219 | 29,837 | 28,667 | 28,990 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,774 | 7,567 | 5,576 | 1,631 | 1,556 |
 | I. Current liabilities |
|
|
4,774 | 7,567 | 5,576 | 1,631 | 1,556 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,177 | | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,759 | 6,991 | 3,398 | 319 | 50 |
 | 4. Advances from customers |
|
|
| | 402 | | 14 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,686 | 423 | 1,092 | 1,009 | 1,198 |
 | 6. Payables to employees |
|
|
| | 437 | 151 | 120 |
 | 7. Short-term accrued expenses |
|
|
| | 50 | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
| | 44 | | 22 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
152 | 152 | 152 | 152 | 152 |
 | 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 |
|
|
21,370 | 22,652 | 24,260 | 27,036 | 27,433 |
 | I. ShareHolder's equity |
|
|
21,370 | 22,652 | 24,260 | 27,036 | 27,433 |
 | 1. Owner's investment capital |
|
|
15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
 | 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 |
|
|
304 | 304 | 304 | 304 | 304 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,065 | 7,348 | 8,956 | 11,732 | 12,129 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,804 | 6,065 | 7,348 | 8,956 | 11,732 |
 | - Profit after tax undistributed this period |
|
|
2,262 | 1,283 | 1,608 | 2,776 | 397 |
 | 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 |
|
|
26,143 | 30,219 | 29,837 | 28,667 | 28,990 |