|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
16,976 | 16,222 | 16,687 | 14,723 | 30,329 |
 | I. Cash and cash equivalents |
|
|
1,155 | 3,357 | 7,084 | 7,031 | 5,782 |
 | 1. Cash |
|
|
1,155 | 3,357 | 7,084 | 7,031 | 767 |
 | 2. Cash equivalents |
|
|
| | | | 5,016 |
 | II. Short-term financial investments |
|
|
| | | | 5,550 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 5,550 |
 | III. Short-term receivables |
|
|
3,252 | 4,137 | 3,366 | 1,929 | 13,447 |
 | 1. Short-term receivables of customers |
|
|
3,655 | 3,997 | 4,574 | 1,522 | 10,371 |
 | 2. Prepayments to suppliers |
|
|
1,090 | 763 | 40 | 35 | 4,104 |
 | 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 |
|
|
724 | 1,593 | 969 | 862 | 521 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,216 | -2,216 | -2,216 | -490 | -1,549 |
 | IV. Inventories |
|
|
11,378 | 7,676 | 5,253 | 4,776 | 4,478 |
 | 1. Inventories |
|
|
11,979 | 8,251 | 6,176 | 5,261 | 4,962 |
 | 2. Provision for decline in value of inventories |
|
|
-601 | -575 | -923 | -484 | -484 |
 | V. Other current assets |
|
|
1,191 | 1,052 | 984 | 987 | 1,071 |
 | 1. Short-term prepaid expenses |
|
|
31 | 68 | | 3 | 75 |
 | 2. Deductible VAT |
|
|
634 | 458 | 458 | 458 | 458 |
 | 3. Taxes and the State Receivables |
|
|
526 | 526 | 526 | 526 | 538 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
85,630 | 83,146 | 82,631 | 82,588 | 85,878 |
 | I. Long-term receivables |
|
|
55 | 131 | 114 | 114 | 116 |
 | 1. Long-term customer's receivables |
|
|
17 | 17 | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
38 | 114 | 114 | 114 | 116 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
9,563 | 8,610 | 8,720 | 8,280 | 8,942 |
 | 1. Tangible fixed assets |
|
|
2,447 | 1,723 | 2,063 | 1,853 | 2,745 |
 | - Cost |
|
|
14,364 | 14,013 | 14,238 | 14,238 | 15,329 |
 | - Accumulated depreciation |
|
|
-11,917 | -12,290 | -12,175 | -12,384 | -12,584 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,116 | 6,887 | 6,657 | 6,427 | 6,197 |
 | - Cost |
|
|
10,329 | 10,329 | 10,329 | 10,329 | 10,329 |
 | - Accumulated depreciation |
|
|
-3,213 | -3,442 | -3,672 | -3,902 | -4,132 |
 | III. Real Estate Investments |
|
|
6,261 | 5,660 | 5,059 | 4,457 | 3,856 |
 | - Cost |
|
|
11,769 | 11,769 | 11,769 | 11,769 | 11,769 |
 | - Accumulated depreciation |
|
|
-5,508 | -6,109 | -6,711 | -7,312 | -7,913 |
 | 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 |
|
|
69,739 | 68,739 | 68,739 | 69,051 | 72,152 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
53,850 | 53,850 | 53,850 | 53,850 | 53,850 |
 | 3. Other investments in equity instruments |
|
|
25,236 | 24,236 | 24,236 | 24,236 | 24,236 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-9,348 | -9,348 | -9,348 | -9,035 | -5,935 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
12 | 7 | | 686 | 812 |
 | 1. Long-term prepaid expenses |
|
|
12 | 7 | | 686 | 812 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
102,606 | 99,368 | 99,318 | 97,311 | 116,207 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
21,823 | 18,841 | 17,948 | 14,241 | 27,849 |
 | I. Current liabilities |
|
|
20,341 | 5,129 | 15,818 | 12,150 | 16,051 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
12,444 | | 12,244 | 8,884 | 169 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,570 | 1,159 | 552 | 218 | 3,779 |
 | 4. Advances from customers |
|
|
3,367 | 745 | 933 | 1,078 | 9,801 |
 | 5. Taxes and other payables to the State Budget |
|
|
116 | 648 | 323 | 163 | 277 |
 | 6. Payables to employees |
|
|
221 | 231 | 223 | 236 | 494 |
 | 7. Short-term accrued expenses |
|
|
1 | 747 | 58 | 52 | 60 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
939 | 916 | 802 | 837 | 788 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
682 | 682 | 682 | 682 | 682 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,482 | 13,712 | 2,130 | 2,092 | 11,798 |
 | 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 |
|
|
1,090 | 1,090 | 1,190 | 1,241 | 1,241 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 12,244 | | | 10,384 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
393 | 378 | 940 | 851 | 172 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
80,783 | 80,527 | 81,370 | 83,070 | 88,358 |
 | I. ShareHolder's equity |
|
|
80,783 | 80,527 | 81,370 | 83,070 | 88,358 |
 | 1. Owner's investment capital |
|
|
95,000 | 95,000 | 95,000 | 95,000 | 95,000 |
 | 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 |
|
|
3,215 | 3,215 | 3,215 | 3,215 | 3,215 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-17,432 | -17,688 | -16,845 | -15,145 | -9,857 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-13,880 | -17,432 | -17,688 | -16,845 | -15,145 |
 | - Profit after tax undistributed this period |
|
|
-3,552 | -256 | 843 | 1,700 | 5,288 |
 | 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 |
|
|
102,606 | 99,368 | 99,318 | 97,311 | 116,207 |
There is no report.
|
|