|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
69,252 | 66,676 | 69,564 | 59,243 | 61,267 |
 | I. Cash and cash equivalents |
|
|
4,995 | 2,236 | 5,125 | 2,527 | 3,495 |
 | 1. Cash |
|
|
2,995 | 2,236 | 5,125 | 2,527 | 3,495 |
 | 2. Cash equivalents |
|
|
2,000 | | | | |
 | II. Short-term financial investments |
|
|
60,300 | 61,400 | 59,500 | 52,400 | 53,600 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
60,300 | 61,400 | 59,500 | 52,400 | 53,600 |
 | III. Short-term receivables |
|
|
3,128 | 2,345 | 4,000 | 3,382 | 3,067 |
 | 1. Short-term receivables of customers |
|
|
5,591 | 5,438 | 5,834 | 6,507 | 6,318 |
 | 2. Prepayments to suppliers |
|
|
209 | 209 | 1,248 | 358 | 328 |
 | 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 |
|
|
1,925 | 1,492 | 1,773 | 1,502 | 1,558 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,597 | -4,794 | -4,855 | -4,986 | -5,138 |
 | IV. Inventories |
|
|
815 | 472 | 426 | 357 | 813 |
 | 1. Inventories |
|
|
3,505 | 2,900 | 2,825 | 2,753 | 3,207 |
 | 2. Provision for decline in value of inventories |
|
|
-2,690 | -2,429 | -2,399 | -2,396 | -2,394 |
 | V. Other current assets |
|
|
14 | 223 | 512 | 576 | 292 |
 | 1. Short-term prepaid expenses |
|
|
14 | 223 | 275 | | 292 |
 | 2. Deductible VAT |
|
|
| | 237 | 357 | |
 | 3. Taxes and the State Receivables |
|
|
| | | 219 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
8,418 | 8,310 | 8,293 | 11,083 | 9,636 |
 | I. Long-term receivables |
|
|
16 | 16 | 16 | 16 | 16 |
 | 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 |
|
|
16 | 16 | 16 | 16 | 16 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,597 | 1,237 | 877 | 534 | 320 |
 | 1. Tangible fixed assets |
|
|
1,551 | 1,192 | 833 | 492 | 279 |
 | - Cost |
|
|
11,804 | 11,804 | 11,804 | 11,804 | 11,262 |
 | - Accumulated depreciation |
|
|
-10,253 | -10,612 | -10,971 | -11,312 | -10,983 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
46 | 45 | 44 | 43 | 41 |
 | - Cost |
|
|
840 | 840 | 840 | 840 | 840 |
 | - Accumulated depreciation |
|
|
-794 | -795 | -797 | -798 | -799 |
 | III. Real Estate Investments |
|
|
6,805 | 6,570 | 6,335 | 9,176 | 8,604 |
 | - Cost |
|
|
19,032 | 19,032 | 19,032 | 22,404 | 22,404 |
 | - Accumulated depreciation |
|
|
-12,226 | -12,461 | -12,696 | -13,228 | -13,800 |
 | 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 |
|
|
1,178 | 1,178 | 1,178 | 1,178 | 1,178 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,178 | -1,178 | -1,178 | -1,178 | -1,178 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
| 488 | 1,065 | 1,357 | 696 |
 | 1. Long-term prepaid expenses |
|
|
| 488 | 1,065 | 1,357 | 696 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
77,670 | 74,986 | 77,857 | 70,326 | 70,904 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
12,473 | 10,331 | 13,482 | 7,156 | 7,129 |
 | I. Current liabilities |
|
|
5,588 | 3,176 | 6,327 | 1,683 | 1,799 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
10 | 14 | 10 | | 1 |
 | 4. Advances from customers |
|
|
180 | 180 | 179 | 102 | |
 | 5. Taxes and other payables to the State Budget |
|
|
3,195 | 1,082 | 1,055 | 272 | 535 |
 | 6. Payables to employees |
|
|
850 | 428 | 411 | 12 | 12 |
 | 7. Short-term accrued expenses |
|
|
294 | 294 | 672 | 294 | 294 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
738 | 858 | 3,704 | 653 | 750 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
320 | 320 | 296 | 349 | 208 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,885 | 7,155 | 7,155 | 5,473 | 5,330 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
3,497 | 3,497 | 3,497 | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
3,388 | 3,658 | 3,658 | 5,473 | 5,330 |
 | 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 |
|
|
65,198 | 64,655 | 64,374 | 63,170 | 63,775 |
 | I. ShareHolder's equity |
|
|
65,198 | 64,655 | 64,374 | 63,170 | 63,775 |
 | 1. Owner's investment capital |
|
|
60,000 | 60,000 | 60,000 | 60,000 | 60,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | 52 | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
52 | 52 | | 52 | 52 |
 | 11. After tax undistributed profit |
|
|
5,145 | 4,603 | 4,322 | 3,118 | 3,723 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
989 | 895 | 783 | 572 | 338 |
 | - Profit after tax undistributed this period |
|
|
4,156 | 3,707 | 3,539 | 2,546 | 3,385 |
 | 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 |
|
|
77,670 | 74,986 | 77,857 | 70,326 | 70,904 |
There is no report.
|
|