|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
11,527 | 5,303 | 15,764 | 23,097 | 15,914 |
 | I. Cash and cash equivalents |
|
|
3,585 | 52 | 10,447 | 11,416 | 4,531 |
 | 1. Cash |
|
|
2,681 | 52 | 10,447 | 916 | 2,751 |
 | 2. Cash equivalents |
|
|
904 | | | 10,500 | 1,780 |
 | II. Short-term financial investments |
|
|
7,303 | 5,092 | 5,000 | | |
 | 1. Trading securities |
|
|
2,317 | 92 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-14 | | | | |
 | 3. Investments holding until maturity |
|
|
5,000 | 5,000 | 5,000 | | |
 | III. Short-term receivables |
|
|
620 | 146 | 298 | 11,577 | 11,263 |
 | 1. Short-term receivables of customers |
|
|
| | | 10,917 | 7,029 |
 | 2. Prepayments to suppliers |
|
|
| | 92 | 168 | 4,234 |
 | 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 |
|
|
620 | 146 | 206 | 492 | |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
| | | | |
 | 1. Inventories |
|
|
| | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
18 | 14 | 19 | 104 | 120 |
 | 1. Short-term prepaid expenses |
|
|
8 | 6 | 11 | 8 | 16 |
 | 2. Deductible VAT |
|
|
8 | 8 | 8 | 8 | 8 |
 | 3. Taxes and the State Receivables |
|
|
3 | | | 89 | 96 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,250 | 42,360 | | 612 | 26,191 |
 | I. Long-term receivables |
|
|
5,250 | | | | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
5,250 | | | | |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
| | | 339 | 330 |
 | 1. Tangible fixed assets |
|
|
| | | 339 | 330 |
 | - Cost |
|
|
| | | 365 | 365 |
 | - Accumulated depreciation |
|
|
| | | -26 | -35 |
 | 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 |
|
|
| | | 55 | 372 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 55 | 372 |
 | IV. Long-term financial investments |
|
|
| 42,360 | | | 25,281 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 42,360 | | | 25,281 |
 | 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 |
|
|
| | | 219 | 208 |
 | 1. Long-term prepaid expenses |
|
|
| | | | 22 |
 | 2. Deferred income tax assets |
|
|
| | | 22 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | 196 | 186 |
 | TOTAL ASSETS |
|
|
16,777 | 47,663 | 15,764 | 23,709 | 42,105 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,549 | 33,291 | 1,396 | 7,229 | 8,658 |
 | I. Current liabilities |
|
|
2,549 | 25,678 | 1,396 | 7,229 | 8,658 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
| | | 4,179 | 64 |
 | 4. Advances from customers |
|
|
1,301 | 1,271 | 1,271 | 1,606 | 6,040 |
 | 5. Taxes and other payables to the State Budget |
|
|
571 | 36 | 35 | 622 | 1,030 |
 | 6. Payables to employees |
|
|
7 | 8 | 8 | 8 | 163 |
 | 7. Short-term accrued expenses |
|
|
664 | | 76 | 805 | 1,087 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5 | 24,362 | 5 | 9 | 275 |
 | 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 |
|
|
| 7,614 | | | |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| 14 | | | |
 | 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 |
|
|
| 7,600 | | | |
 | 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 |
|
|
14,228 | 14,372 | 14,368 | 16,481 | 33,446 |
 | I. ShareHolder's equity |
|
|
14,228 | 14,372 | 14,368 | 16,481 | 33,446 |
 | 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 36,000 |
 | 2. Share capital surplus |
|
|
| | | | -282 |
 | 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 |
|
|
147 | 147 | 147 | 147 | 147 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-5,919 | -5,775 | -5,779 | -5,709 | -4,544 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-8,988 | -5,919 | -5,919 | -5,919 | -5,919 |
 | - Profit after tax undistributed this period |
|
|
3,069 | 144 | 140 | 210 | 1,375 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | 2,043 | 2,126 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
16,777 | 47,663 | 15,764 | 23,709 | 42,105 |