|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,590 | 2,164 | 3,349 | 3,855 | 10,508 |
 | I. Cash and cash equivalents |
|
|
8,492 | 1,716 | 2,797 | 3,457 | 10,494 |
 | 1. Cash |
|
|
6,492 | 1,716 | 1,297 | 3,457 | 10,494 |
 | 2. Cash equivalents |
|
|
2,000 | | 1,500 | | |
 | II. Short-term financial investments |
|
|
| 322 | 388 | 381 | |
 | 1. Trading securities |
|
|
| 514 | 520 | 514 | |
 | 2. Provision for diminution in value of trading securities |
|
|
| -192 | -132 | -133 | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
72 | 66 | 117 | 11 | 14 |
 | 1. Short-term receivables of customers |
|
|
| | | | |
 | 2. Prepayments to suppliers |
|
|
66 | 66 | 117 | 11 | 14 |
 | 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 |
|
|
6 | | | | |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
9 | | | | |
 | 1. Inventories |
|
|
9 | | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
18 | 60 | 48 | 5 | |
 | 1. Short-term prepaid expenses |
|
|
18 | 27 | 15 | 5 | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 33 | 33 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,068 | 17,194 | 16,982 | 16,605 | 21,689 |
 | 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 |
|
|
7,394 | 6,943 | 2,350 | 2,300 | 2,250 |
 | 1. Tangible fixed assets |
|
|
7,394 | 6,943 | 2,350 | 2,300 | 2,250 |
 | - Cost |
|
|
8,578 | 8,578 | 2,500 | 2,500 | 2,500 |
 | - Accumulated depreciation |
|
|
-1,184 | -1,635 | -150 | -200 | -250 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
3,875 | 3,795 | 7,450 | 7,188 | 6,927 |
 | - Cost |
|
|
4,000 | 4,000 | 8,537 | 8,537 | 8,537 |
 | - Accumulated depreciation |
|
|
-125 | -205 | -1,087 | -1,349 | -1,610 |
 | 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 |
|
|
402 | 6,402 | 7,180 | 7,113 | 12,513 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
402 | 6,402 | 7,180 | 7,113 | 12,513 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
397 | 53 | 2 | 4 | |
 | 1. Long-term prepaid expenses |
|
|
397 | 53 | 2 | 4 | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
20,659 | 19,358 | 20,332 | 20,459 | 32,198 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,432 | 975 | 323 | 227 | 1,327 |
 | I. Current liabilities |
|
|
1,110 | 821 | 297 | 227 | 1,299 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
168 | 168 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
| | | | 7 |
 | 4. Advances from customers |
|
|
73 | 522 | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
204 | 26 | 162 | 38 | 223 |
 | 6. Payables to employees |
|
|
189 | 104 | 83 | 60 | 37 |
 | 7. Short-term accrued expenses |
|
|
| | | | 6 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 52 | 71 | 667 |
 | 11. Other short-term payables |
|
|
476 | | | 57 | 359 |
 | 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 |
|
|
322 | 154 | 26 | | 28 |
 | 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 |
|
|
| | 26 | | 28 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
322 | 154 | | | |
 | 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 |
|
|
19,227 | 18,382 | 20,008 | 20,232 | 30,870 |
 | I. ShareHolder's equity |
|
|
19,227 | 18,382 | 20,008 | 20,232 | 30,870 |
 | 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 30,000 |
 | 2. Share capital surplus |
|
|
| | | | -135 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-773 | -1,618 | 8 | 232 | 1,005 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-911 | -773 | -1,618 | 8 | 232 |
 | - Profit after tax undistributed this period |
|
|
137 | -844 | 1,626 | 224 | 773 |
 | 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 |
|
|
20,659 | 19,358 | 20,332 | 20,459 | 32,198 |