|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,642 | 5,214 | 7,155 | 6,131 | 6,968 |
 | I. Cash and cash equivalents |
|
|
630 | 2,157 | 2,089 | 2,610 | 3,787 |
 | 1. Cash |
|
|
630 | 2,157 | 2,089 | 2,610 | 3,787 |
 | 2. Cash equivalents |
|
|
| | | | |
 | 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 |
|
|
2,346 | 1,496 | 3,467 | 1,965 | 1,456 |
 | 1. Short-term receivables of customers |
|
|
476 | 228 | 2,247 | 477 | 251 |
 | 2. Prepayments to suppliers |
|
|
95 | 5 | 135 | 179 | 30 |
 | 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 |
|
|
1,923 | 1,458 | 1,290 | 1,514 | 1,354 |
 | 7. Provision for doubtful short-term receivables |
|
|
-147 | -195 | -205 | -205 | -180 |
 | IV. Inventories |
|
|
204 | 149 | 126 | 114 | 143 |
 | 1. Inventories |
|
|
204 | 149 | 126 | 114 | 143 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,462 | 1,411 | 1,473 | 1,443 | 1,582 |
 | 1. Short-term prepaid expenses |
|
|
| | 109 | 181 | 144 |
 | 2. Deductible VAT |
|
|
1,462 | 1,411 | 1,365 | 1,261 | 1,438 |
 | 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 |
|
|
9,965 | 6,238 | 4,618 | 5,091 | 8,222 |
 | 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 |
|
|
4,668 | 3,074 | 2,394 | 2,149 | 5,361 |
 | 1. Tangible fixed assets |
|
|
4,573 | 3,057 | 2,387 | 2,149 | 5,361 |
 | - Cost |
|
|
6,517 | 5,056 | 4,208 | 4,171 | 7,869 |
 | - Accumulated depreciation |
|
|
-1,945 | -1,999 | -1,821 | -2,022 | -2,508 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
95 | 18 | 7 | | |
 | - Cost |
|
|
106 | 76 | 64 | 63 | 65 |
 | - Accumulated depreciation |
|
|
-11 | -58 | -58 | -63 | -65 |
 | 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 |
|
|
5,297 | 3,164 | 2,224 | 2,942 | 2,860 |
 | 1. Long-term prepaid expenses |
|
|
5,297 | 3,164 | 2,224 | 2,942 | 2,860 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
14,608 | 11,452 | 11,774 | 11,223 | 15,190 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
14,644 | 11,324 | 11,258 | 8,041 | 9,566 |
 | I. Current liabilities |
|
|
13,666 | 10,818 | 11,162 | 8,041 | 9,566 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
391 | | 165 | 95 | 800 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,606 | 9,614 | 9,472 | 6,300 | 6,336 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
122 | 202 | 295 | 490 | 630 |
 | 6. Payables to employees |
|
|
| 904 | 1,129 | 1,044 | 1,435 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
3,544 | 96 | 98 | 110 | 363 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2 | 2 | 2 | 2 | 2 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
978 | 506 | 96 | | |
 | 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 |
|
|
978 | 506 | 96 | | |
 | 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 |
|
|
-36 | 128 | 516 | 3,181 | 5,623 |
 | I. ShareHolder's equity |
|
|
-36 | 128 | 516 | 3,181 | 5,623 |
 | 1. Owner's investment capital |
|
|
13,000 | 13,000 | 13,000 | 13,000 | 13,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-260 | -260 | -260 | -260 | -260 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-1,846 | -3,358 | -3,921 | -3,558 | -3,388 |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-10,930 | -9,254 | -8,303 | -6,001 | -3,729 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-10,573 | -10,930 | -9,254 | -8,303 | -6,001 |
 | - Profit after tax undistributed this period |
|
|
-358 | 1,676 | 951 | 2,302 | 2,272 |
 | 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 |
|
|
14,608 | 11,452 | 11,774 | 11,223 | 15,190 |
There is no report.
|
|