|
|
|
Q4 2022 | Q4 2023 | Q4 2024 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
18 | 201 | 7,266 | 35,649 | 38,928 |
 | I. Cash and cash equivalents |
|
|
10 | 16 | 97 | 385 | 557 |
 | 1. Cash |
|
|
10 | 16 | 97 | 385 | 557 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
1 | 174 | | | 1,470 |
 | 1. Trading securities |
|
|
1 | 213 | | | 1,470 |
 | 2. Provision for diminution in value of trading securities |
|
|
| -39 | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
| | 7,169 | 35,014 | 35,263 |
 | 1. Short-term receivables of customers |
|
|
223 | 223 | 7,306 | 2,468 | 9,629 |
 | 2. Prepayments to suppliers |
|
|
12 | 12 | 86 | 32,751 | 25,868 |
 | 3. Short-term intercompany receivables |
|
|
| | 12 | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | -235 | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
| | | 30 | |
 | 7. Provision for doubtful short-term receivables |
|
|
-235 | -235 | | -235 | -235 |
 | IV. Inventories |
|
|
| | | 14 | 1,245 |
 | 1. Inventories |
|
|
| | | 14 | 1,245 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7 | 12 | | 236 | 394 |
 | 1. Short-term prepaid expenses |
|
|
| | | 11 | 191 |
 | 2. Deductible VAT |
|
|
7 | 12 | | 197 | 194 |
 | 3. Taxes and the State Receivables |
|
|
| | | 28 | 10 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
| | | 4,050 | 4,721 |
 | 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 |
|
|
| | | 2,580 | 4,721 |
 | 1. Tangible fixed assets |
|
|
| | | 2,580 | 4,721 |
 | - Cost |
|
|
| | | 2,621 | 4,967 |
 | - Accumulated depreciation |
|
|
| | | -41 | -246 |
 | 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 |
|
|
| | | 1,470 | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | 1,470 | |
 | 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 |
|
|
| | | | |
 | 1. Long-term prepaid expenses |
|
|
| | | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
18 | 201 | 7,266 | 39,700 | 43,649 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
424 | 519 | 7,141 | 38,943 | 40,737 |
 | I. Current liabilities |
|
|
424 | 519 | 7,141 | 38,943 | 37,179 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
106 | 483 | 716 | 38,460 | 35,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
318 | | 6,253 | | 625 |
 | 4. Advances from customers |
|
|
| 36 | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
| | 172 | 158 | 552 |
 | 6. Payables to employees |
|
|
| | | 93 | 136 |
 | 7. Short-term accrued expenses |
|
|
| | | 220 | 80 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
| | | 12 | 786 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | 3,557 |
 | 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 |
|
|
| | | | 3,557 |
 | 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 |
|
|
-406 | -318 | 125 | 757 | 2,912 |
 | I. ShareHolder's equity |
|
|
-406 | -318 | 125 | 757 | 2,912 |
 | 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-20,406 | -20,318 | -19,875 | -19,243 | -17,088 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-20,377 | -20,406 | -20,318 | -19,875 | -19,875 |
 | - Profit after tax undistributed this period |
|
|
-29 | 88 | 444 | 631 | 2,787 |
 | 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 |
|
|
18 | 201 | 7,266 | 39,700 | 43,649 |