|
|
|
Q2 2023 | Q3 2023 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
24,583 | 18,962 | 19,826 | 9,025 | 7,781 |
 | I. Cash and cash equivalents |
|
|
3,269 | 6,175 | 8,281 | 826 | 78 |
 | 1. Cash |
|
|
3,269 | 175 | 2,881 | 223 | 78 |
 | 2. Cash equivalents |
|
|
| 6,000 | 5,400 | 603 | |
 | 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 |
|
|
7,878 | 2,078 | 688 | 293 | 18 |
 | 1. Short-term receivables of customers |
|
|
4,227 | 2,551 | 2,295 | 1,811 | 1,624 |
 | 2. Prepayments to suppliers |
|
|
| | | 21 | 10 |
 | 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 |
|
|
5,292 | 1,167 | 34 | 112 | 34 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,641 | -1,641 | -1,641 | -1,651 | -1,651 |
 | IV. Inventories |
|
|
5,818 | 3,156 | 3,252 | 230 | 145 |
 | 1. Inventories |
|
|
5,818 | 3,156 | 3,252 | 230 | 145 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7,617 | 7,553 | 7,604 | 7,675 | 7,540 |
 | 1. Short-term prepaid expenses |
|
|
75 | 37 | | 20 | 14 |
 | 2. Deductible VAT |
|
|
6,079 | 6,051 | 6,139 | 6,190 | 6,060 |
 | 3. Taxes and the State Receivables |
|
|
1,464 | 1,464 | 1,465 | 1,465 | 1,465 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,178 | 15,124 | 15,070 | 15,479 | 15,313 |
 | I. Long-term receivables |
|
|
| | | | |
 | 1. Long-term customer's receivables |
|
|
19,718 | 19,718 | 19,718 | 19,718 | 19,718 |
 | 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 |
|
|
-19,718 | -19,718 | -19,718 | -19,718 | -19,718 |
 | II. Fixed assets |
|
|
15,178 | 15,124 | 15,070 | 14,835 | 14,634 |
 | 1. Tangible fixed assets |
|
|
2,090 | 2,035 | 1,981 | 1,746 | 1,545 |
 | - Cost |
|
|
8,935 | 8,935 | 8,935 | 8,890 | 8,890 |
 | - Accumulated depreciation |
|
|
-6,845 | -6,899 | -6,954 | -7,144 | -7,345 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
13,089 | 13,089 | 1,309 | 13,089 | 13,089 |
 | - Cost |
|
|
13,089 | 13,089 | 1,309 | 13,089 | 13,089 |
 | - 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 |
|
|
| | | 644 | 679 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,000 | -3,000 | -3,000 | -2,356 | -2,321 |
 | 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 |
|
|
39,761 | 34,086 | 34,896 | 24,503 | 23,094 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
18,314 | 12,530 | 13,674 | 3,220 | 1,709 |
 | I. Current liabilities |
|
|
18,314 | 10,203 | 11,524 | 3,047 | 1,288 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,509 | 1,896 | 2,043 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,527 | 5,521 | 5,754 | 2,038 | |
 | 4. Advances from customers |
|
|
2,517 | 2,300 | 3,064 | 613 | 10 |
 | 5. Taxes and other payables to the State Budget |
|
|
48 | 48 | 5 | 34 | 11 |
 | 6. Payables to employees |
|
|
| | 129 | | |
 | 7. Short-term accrued expenses |
|
|
| | 220 | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,505 | 227 | 91 | 91 | 1,122 |
 | 11. Other short-term payables |
|
|
196 | 198 | 205 | 272 | 145 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
12 | 12 | 12 | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| 2,327 | 2,150 | 173 | 421 |
 | 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 |
|
|
| | | 150 | 170 |
 | 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 |
|
|
| 2,327 | 2,150 | 23 | 251 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
21,447 | 21,556 | 21,222 | 21,284 | 21,385 |
 | I. ShareHolder's equity |
|
|
21,447 | 21,556 | 21,222 | 21,284 | 21,385 |
 | 1. Owner's investment capital |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
 | 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 |
|
|
14,617 | 14,617 | 14,617 | | 14,617 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-23,170 | -23,062 | -23,396 | -23,334 | -23,233 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-23,602 | -23,602 | -23,602 | -23,395 | -23,334 |
 | - Profit after tax undistributed this period |
|
|
432 | 540 | 206 | 61 | 101 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | 14,617 | |
 | 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 |
|
|
39,761 | 34,086 | 34,896 | 24,503 | 23,094 |
There is no report.
|
|