|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
27,726 | 25,777 | 27,249 | 26,402 | 31,945 |
 | I. Cash and cash equivalents |
|
|
9,070 | 11,498 | 15,538 | 10,668 | 12,666 |
 | 1. Cash |
|
|
5,570 | 7,998 | 12,438 | 7,563 | 12,166 |
 | 2. Cash equivalents |
|
|
3,500 | 3,500 | 3,100 | 3,105 | 500 |
 | II. Short-term financial investments |
|
|
9,000 | 8,300 | 7,800 | 8,300 | 11,900 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
9,000 | 8,300 | 7,800 | 8,300 | 11,900 |
 | III. Short-term receivables |
|
|
8,716 | 5,414 | 3,687 | 6,971 | 6,697 |
 | 1. Short-term receivables of customers |
|
|
12,437 | 8,961 | 7,350 | 6,490 | 6,176 |
 | 2. Prepayments to suppliers |
|
|
| 6,947 | | 4,200 | |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 4,200 |
 | 6. Other short-term receivables |
|
|
6,787 | | 6,831 | 6,774 | 6,812 |
 | 7. Provision for doubtful short-term receivables |
|
|
-10,508 | -10,494 | -10,494 | -10,494 | -10,491 |
 | IV. Inventories |
|
|
268 | 244 | 199 | 161 | 187 |
 | 1. Inventories |
|
|
268 | 244 | 199 | 161 | 187 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
672 | 321 | 25 | 302 | 496 |
 | 1. Short-term prepaid expenses |
|
|
58 | 172 | 17 | 262 | 23 |
 | 2. Deductible VAT |
|
|
97 | 129 | | | |
 | 3. Taxes and the State Receivables |
|
|
517 | 19 | 8 | 40 | 472 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28 | 2,093 | 1,883 | 2,181 | 1,623 |
 | 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 |
|
|
| 1,673 | 1,550 | 1,342 | 1,145 |
 | 1. Tangible fixed assets |
|
|
| 1,673 | 1,484 | 1,295 | 1,117 |
 | - Cost |
|
|
18,748 | 20,403 | 20,403 | 19,980 | 19,744 |
 | - Accumulated depreciation |
|
|
-18,748 | -18,730 | -18,919 | -18,685 | -18,627 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | 65 | 47 | 28 |
 | - Cost |
|
|
108 | 108 | 202 | 202 | 202 |
 | - Accumulated depreciation |
|
|
-108 | -108 | -136 | -155 | -174 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
6,212 | 6,212 | 6,212 | 6,212 | 6,212 |
 | - Accumulated depreciation |
|
|
-6,212 | -6,212 | -6,212 | -6,212 | -6,212 |
 | 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 |
|
|
510 | 510 | 5,100 | 510 | 510 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-510 | -510 | -5,100 | -510 | -510 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
28 | 420 | 334 | 839 | 478 |
 | 1. Long-term prepaid expenses |
|
|
28 | 420 | 334 | 839 | 478 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
27,755 | 27,869 | 29,132 | 28,583 | 33,568 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,685 | 4,638 | 3,970 | 2,398 | 3,156 |
 | I. Current liabilities |
|
|
4,666 | 2,835 | 3,186 | 1,614 | 2,373 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,621 | 677 | | | |
 | 4. Advances from customers |
|
|
| | | | 10 |
 | 5. Taxes and other payables to the State Budget |
|
|
| 127 | 408 | 100 | 7 |
 | 6. Payables to employees |
|
|
1,045 | 1,927 | 1,577 | 215 | 738 |
 | 7. Short-term accrued expenses |
|
|
| 101 | 83 | 88 | 91 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
| 2 | 1,118 | 1,212 | 1,526 |
 | 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 |
|
|
2,019 | 1,803 | 784 | 784 | 784 |
 | 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 |
|
|
2,019 | 1,803 | 784 | 784 | 784 |
 | 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 |
|
|
21,070 | 23,232 | 25,162 | 26,185 | 30,412 |
 | I. ShareHolder's equity |
|
|
21,070 | 23,232 | 25,162 | 26,185 | 30,412 |
 | 1. Owner's investment capital |
|
|
29,000 | 29,000 | 29,000 | 29,000 | 29,000 |
 | 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 |
|
|
2,310 | 2,310 | 2,310 | 2,310 | 2,310 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-10,241 | -8,079 | -6,148 | -5,126 | -899 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-11,639 | -10,241 | -8,079 | -6,148 | -5,126 |
 | - Profit after tax undistributed this period |
|
|
1,398 | 2,162 | 1,930 | 1,023 | 4,227 |
 | 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 |
|
|
27,755 | 27,869 | 29,132 | 28,583 | 33,568 |
There is no report.
|
|