|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
23,643 | 23,577 | 22,623 | 23,161 | 40,122 |
 | I. Cash and cash equivalents |
|
|
9,341 | 11,686 | 8,390 | 11,794 | 30,641 |
 | 1. Cash |
|
|
5,341 | 8,686 | 3,390 | 8,794 | 3,641 |
 | 2. Cash equivalents |
|
|
4,000 | 3,000 | 5,000 | 3,000 | 27,000 |
 | II. Short-term financial investments |
|
|
| | 7,000 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 7,000 | | |
 | III. Short-term receivables |
|
|
13,287 | 10,870 | 6,264 | 10,657 | 8,777 |
 | 1. Short-term receivables of customers |
|
|
5,420 | 6,417 | 2,978 | 6,105 | 5,767 |
 | 2. Prepayments to suppliers |
|
|
20 | | 143 | 613 | 30 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 3,729 | 1,701 | 2,393 | 1,911 |
 | 6. Other short-term receivables |
|
|
7,122 | 724 | 1,442 | 1,546 | 1,317 |
 | 7. Provision for doubtful short-term receivables |
|
|
725 | | | | -248 |
 | IV. Inventories |
|
|
399 | 345 | 324 | 214 | 118 |
 | 1. Inventories |
|
|
399 | 345 | 324 | 214 | 118 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
616 | 675 | 646 | 495 | 586 |
 | 1. Short-term prepaid expenses |
|
|
17 | 55 | 25 | 19 | |
 | 2. Deductible VAT |
|
|
598 | 620 | | | |
 | 3. Taxes and the State Receivables |
|
|
| | 621 | 476 | 586 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,586 | 10,305 | 9,096 | 10,993 | 8,399 |
 | I. Long-term receivables |
|
|
125 | 36 | | 1,617 | 7 |
 | 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 |
|
|
125 | 36 | | 1,617 | 7 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
11,454 | 10,268 | 9,096 | 9,258 | 8,319 |
 | 1. Tangible fixed assets |
|
|
6,965 | 5,779 | 4,608 | 4,769 | 3,830 |
 | - Cost |
|
|
51,662 | 51,662 | 47,609 | 48,628 | 48,628 |
 | - Accumulated depreciation |
|
|
-44,697 | -45,883 | -43,002 | -43,859 | -44,799 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4,489 | 4,489 | 4,489 | 4,489 | 4,489 |
 | - Cost |
|
|
4,489 | 4,489 | 4,489 | 4,489 | 4,489 |
 | - 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. 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 |
|
|
7 | 2 | | 118 | 73 |
 | 1. Long-term prepaid expenses |
|
|
7 | 2 | | 118 | 73 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
35,229 | 33,882 | 31,720 | 34,154 | 48,521 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
8,631 | 7,938 | 4,769 | 6,659 | 16,956 |
 | I. Current liabilities |
|
|
8,241 | 7,505 | 4,334 | 6,186 | 16,412 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
| | | | |
 | 4. Advances from customers |
|
|
1,663 | 270 | 880 | 2,654 | 1,637 |
 | 5. Taxes and other payables to the State Budget |
|
|
320 | 289 | 185 | 422 | 1,137 |
 | 6. Payables to employees |
|
|
1,031 | 1,330 | 1,139 | 1,600 | 12,161 |
 | 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 |
|
|
5,141 | 5,612 | 2,130 | 1,451 | 1,403 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
86 | 4 | | 60 | 74 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
389 | 433 | 434 | 473 | 543 |
 | 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 |
|
|
389 | 433 | 434 | 473 | 543 |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
26,598 | 25,944 | 26,951 | 27,494 | 31,566 |
 | I. ShareHolder's equity |
|
|
18,777 | 18,694 | 20,234 | 20,599 | 25,639 |
 | 1. Owner's investment capital |
|
|
18,416 | 18,416 | 18,416 | 18,416 | 18,416 |
 | 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 |
|
|
217 | 276 | 276 | 276 | 276 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
143 | 1 | 1,541 | 1,906 | 6,946 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
143 | 1 | 1,541 | 1,906 | 6,946 |
 | 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 |
|
|
7,821 | 7,251 | 6,717 | 6,896 | 5,927 |
 | 1. Funding resources |
|
|
| 2 | 40 | 768 | 348 |
 | 2. Funding resources that form fixed assets |
|
|
7,821 | 7,249 | 6,677 | 6,128 | 5,579 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
35,229 | 33,882 | 31,720 | 34,154 | 48,521 |
There is no report.
|
|