|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,648 | 10,484 | 13,297 | 12,261 | 12,912 |
 | I. Cash and cash equivalents |
|
|
124 | 149 | 127 | 270 | 164 |
 | 1. Cash |
|
|
124 | 149 | 127 | 270 | 164 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
2,000 | 3,800 | 6,650 | 5,500 | 6,400 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,000 | 3,800 | 6,650 | 5,500 | 6,400 |
 | III. Short-term receivables |
|
|
5,497 | 5,502 | 5,502 | 5,472 | 5,330 |
 | 1. Short-term receivables of customers |
|
|
221 | 221 | 221 | 221 | 221 |
 | 2. Prepayments to suppliers |
|
|
5,344 | 5,344 | 5,344 | 5,467 | 5,330 |
 | 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 |
|
|
20 | 24 | 24 | 24 | |
 | 7. Provision for doubtful short-term receivables |
|
|
-87 | -87 | -87 | -240 | -221 |
 | IV. Inventories |
|
|
1,018 | 1,018 | 1,018 | 1,018 | 1,018 |
 | 1. Inventories |
|
|
1,018 | 1,018 | 1,018 | 1,018 | 1,018 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
9 | 14 | | | |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
9 | 14 | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,000 | 2,543 | 1,872 | 3,771 | 3,373 |
 | 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 |
|
|
173 | 114 | 64 | 2,613 | 2,351 |
 | 1. Tangible fixed assets |
|
|
173 | 114 | 64 | 2,613 | 2,351 |
 | - Cost |
|
|
2,145 | 2,145 | 2,145 | 4,986 | 5,030 |
 | - Accumulated depreciation |
|
|
-1,971 | -2,030 | -2,081 | -2,372 | -2,679 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
1,777 | 1,537 | 1,297 | 1,057 | 817 |
 | - Cost |
|
|
14,121 | 14,121 | 14,121 | 14,121 | 14,011 |
 | - Accumulated depreciation |
|
|
-12,344 | -12,583 | -12,823 | -13,063 | -13,193 |
 | IV. Long-term assets in progress |
|
|
| | | 19 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 19 | |
 | 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 |
|
|
1,049 | 892 | 510 | 81 | 204 |
 | 1. Long-term prepaid expenses |
|
|
1,049 | 892 | 510 | 81 | 204 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
11,648 | 13,027 | 15,168 | 16,032 | 16,285 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,599 | 1,563 | 1,649 | 1,607 | 1,684 |
 | I. Current liabilities |
|
|
1,599 | 1,563 | 1,649 | 1,607 | 1,684 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
| | | | 6 |
 | 4. Advances from customers |
|
|
717 | 717 | 717 | 717 | 717 |
 | 5. Taxes and other payables to the State Budget |
|
|
137 | 102 | 207 | 165 | 151 |
 | 6. Payables to employees |
|
|
| | | | |
 | 7. Short-term accrued expenses |
|
|
798 | 798 | 798 | 798 | 798 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 120 |
 | 11. Other short-term payables |
|
|
58 | 57 | 38 | 37 | 3 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
-111 | -111 | -111 | -111 | -111 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
10,049 | 11,464 | 13,519 | 14,425 | 14,601 |
 | I. ShareHolder's equity |
|
|
10,049 | 11,464 | 13,519 | 14,425 | 14,601 |
 | 1. Owner's investment capital |
|
|
10,820 | 10,820 | 10,820 | 10,820 | 10,820 |
 | 2. Share capital surplus |
|
|
2,705 | 2,705 | 2,705 | 2,705 | 2,705 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-949 | -949 | -949 | -949 | -949 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
336 | 336 | 336 | 336 | 336 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-2,864 | -1,449 | 607 | 1,512 | 1,688 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,883 | -2,864 | -1,449 | | 120 |
 | - Profit after tax undistributed this period |
|
|
1,019 | 1,415 | 2,055 | 1,512 | 1,568 |
 | 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 |
|
|
11,648 | 13,027 | 15,168 | 16,032 | 16,285 |
There is no report.
|
|