|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,812 | 9,067 | 7,907 | 5,357 | 9,968 |
 | I. Cash and cash equivalents |
|
|
3,282 | 876 | 170 | 1,129 | 4,474 |
 | 1. Cash |
|
|
762 | 876 | 170 | 1,129 | 974 |
 | 2. Cash equivalents |
|
|
2,520 | | | | 3,500 |
 | 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 |
|
|
2,058 | 2,384 | 3,414 | 217 | 247 |
 | 1. Short-term receivables of customers |
|
|
| 168 | 1,186 | 114 | 126 |
 | 2. Prepayments to suppliers |
|
|
95 | 229 | 125 | | 19 |
 | 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 |
|
|
1,963 | 1,986 | 2,103 | 102 | 101 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
4,457 | 5,801 | 4,310 | 4,002 | 5,223 |
 | 1. Inventories |
|
|
4,457 | 5,801 | 4,310 | 4,002 | 5,223 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
15 | 6 | 13 | 9 | 24 |
 | 1. Short-term prepaid expenses |
|
|
15 | 6 | 6 | 9 | 24 |
 | 2. Deductible VAT |
|
|
| | 8 | | |
 | 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 |
|
|
9,348 | 10,585 | 16,042 | 24,125 | 31,697 |
 | 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 |
|
|
8,830 | 8,820 | 9,301 | 8,709 | 10,304 |
 | 1. Tangible fixed assets |
|
|
8,830 | 8,820 | 9,301 | 8,709 | 10,304 |
 | - Cost |
|
|
19,988 | 21,006 | 22,691 | 23,229 | 26,275 |
 | - Accumulated depreciation |
|
|
-11,158 | -12,186 | -13,390 | -14,520 | -15,971 |
 | 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 |
|
|
| 1,260 | 6,478 | 14,084 | 20,319 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 1,260 | 6,478 | 14,084 | 20,319 |
 | 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 |
|
|
518 | 505 | 263 | 1,333 | 1,074 |
 | 1. Long-term prepaid expenses |
|
|
518 | 505 | 263 | 1,333 | 1,074 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
19,160 | 19,652 | 23,949 | 29,482 | 41,665 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,297 | 960 | 6,438 | 7,452 | 10,564 |
 | I. Current liabilities |
|
|
797 | 960 | 6,438 | 4,702 | 8,014 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1 | 1 | 1,810 | 200 | 5,200 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
58 | 517 | 1,077 | 2,000 | 1,848 |
 | 4. Advances from customers |
|
|
167 | | 132 | 51 | 51 |
 | 5. Taxes and other payables to the State Budget |
|
|
6 | 19 | 508 | 1,121 | 97 |
 | 6. Payables to employees |
|
|
521 | 220 | 466 | 970 | 267 |
 | 7. Short-term accrued expenses |
|
|
8 | 8 | 74 | 75 | 73 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
33 | 43 | 2,114 | 120 | 13 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3 | 151 | 258 | 165 | 515 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
500 | | | 2,750 | 2,550 |
 | 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 |
|
|
500 | | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | 2,750 | 2,550 |
 | 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 |
|
|
17,862 | 18,692 | 17,511 | 22,030 | 31,101 |
 | I. ShareHolder's equity |
|
|
17,862 | 18,716 | 17,527 | 22,229 | 31,284 |
 | 1. Owner's investment capital |
|
|
16,137 | 16,137 | 16,137 | 16,137 | 16,137 |
 | 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 |
|
|
| | | | 5,181 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,726 | 2,579 | 1,390 | 6,092 | 9,966 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
64 | 1,346 | | 1,040 | |
 | - Profit after tax undistributed this period |
|
|
1,662 | 1,233 | 1,390 | 5,052 | 9,966 |
 | 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 |
|
|
| -24 | -16 | -199 | -182 |
 | 1. Funding resources |
|
|
| -24 | -16 | -199 | -182 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
19,160 | 19,652 | 23,949 | 29,482 | 41,665 |
There is no report.
|
|