|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
25,874 | 21,071 | 24,470 | 23,455 | 28,800 |
 | I. Cash and cash equivalents |
|
|
8,063 | 5,389 | 6,571 | 4,193 | 8,362 |
 | 1. Cash |
|
|
8,063 | 5,389 | 6,571 | 4,193 | 8,362 |
 | 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 |
|
|
2,803 | 2,463 | 2,461 | 8,800 | 2,718 |
 | 1. Short-term receivables of customers |
|
|
2,812 | 2,410 | 2,083 | 8,614 | 2,544 |
 | 2. Prepayments to suppliers |
|
|
30 | 36 | 354 | 87 | 106 |
 | 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 |
|
|
3 | 19 | 25 | 98 | 69 |
 | 7. Provision for doubtful short-term receivables |
|
|
-42 | -3 | | | |
 | IV. Inventories |
|
|
14,964 | 13,219 | 15,304 | 10,412 | 14,797 |
 | 1. Inventories |
|
|
14,964 | 13,219 | 15,304 | 10,412 | 14,797 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
43 | | 133 | 50 | 2,923 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
43 | | | 50 | |
 | 3. Taxes and the State Receivables |
|
|
| | 133 | | 2,923 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,229 | 9,526 | 8,052 | 7,803 | 8,090 |
 | 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 |
|
|
10,575 | 8,905 | 7,671 | 7,332 | 6,533 |
 | 1. Tangible fixed assets |
|
|
10,575 | 8,905 | 7,671 | 7,332 | 6,533 |
 | - Cost |
|
|
46,144 | 46,144 | 46,144 | 46,725 | 46,725 |
 | - Accumulated depreciation |
|
|
-35,569 | -37,239 | -38,473 | -39,393 | -40,192 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
1,513 | 1,513 | 1,513 | 1,513 | 984 |
 | - Accumulated depreciation |
|
|
-1,513 | -1,513 | -1,513 | -1,513 | -984 |
 | 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 |
|
|
654 | 621 | 381 | 471 | 1,557 |
 | 1. Long-term prepaid expenses |
|
|
654 | 621 | 381 | 471 | 1,557 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
37,103 | 30,597 | 32,521 | 31,257 | 36,890 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
8,678 | 4,550 | 4,645 | 4,398 | 10,118 |
 | I. Current liabilities |
|
|
8,678 | 4,550 | 4,404 | 4,157 | 9,877 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,200 | | | | 2,936 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
252 | 70 | 115 | 41 | 61 |
 | 4. Advances from customers |
|
|
140 | 113 | 92 | 34 | 62 |
 | 5. Taxes and other payables to the State Budget |
|
|
345 | 307 | 244 | 324 | 772 |
 | 6. Payables to employees |
|
|
1,315 | 1,273 | 1,654 | 1,315 | 1,081 |
 | 7. Short-term accrued expenses |
|
|
59 | 55 | 60 | 60 | 63 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,356 | 2,626 | 2,200 | 2,371 | 4,890 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
12 | 107 | 39 | 13 | 13 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | 241 | 241 | 241 |
 | 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 |
|
|
| | 241 | 241 | 241 |
 | 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 |
|
|
28,424 | 26,047 | 27,876 | 26,859 | 26,772 |
 | I. ShareHolder's equity |
|
|
28,424 | 26,047 | 27,876 | 26,859 | 26,772 |
 | 1. Owner's investment capital |
|
|
19,654 | 19,654 | 19,654 | 19,654 | 19,654 |
 | 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 |
|
|
3,681 | 3,681 | 3,681 | 3,681 | 3,681 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
5,089 | 2,712 | 4,541 | 3,524 | 3,436 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,319 | 826 | 2,561 | 2,377 | 1,837 |
 | - Profit after tax undistributed this period |
|
|
2,770 | 1,886 | 1,980 | 1,146 | 1,599 |
 | 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 |
|
|
37,103 | 30,597 | 32,521 | 31,257 | 36,890 |
There is no report.
|
|