|
|
|
Q1 2021 | Q1 2022 | Q1 2023 | Q1 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
11,001 | 10,912 | 11,214 | 4,233 | 1,082 |
 | I. Cash and cash equivalents |
|
|
17 | 126 | 493 | 594 | 683 |
 | 1. Cash |
|
|
17 | 126 | 93 | 94 | 183 |
 | 2. Cash equivalents |
|
|
| | 400 | 500 | 500 |
 | II. Short-term financial investments |
|
|
| | | | 300 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 300 |
 | III. Short-term receivables |
|
|
3,944 | 3,771 | 3,818 | 3,502 | 62 |
 | 1. Short-term receivables of customers |
|
|
980 | 909 | 958 | 958 | 861 |
 | 2. Prepayments to suppliers |
|
|
54 | 54 | 65 | 66 | 54 |
 | 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 |
|
|
3,809 | 3,687 | 3,673 | 3,663 | 439 |
 | 7. Provision for doubtful short-term receivables |
|
|
-899 | -878 | -878 | -1,186 | -1,292 |
 | IV. Inventories |
|
|
1,353 | 1,353 | 1,332 | 108 | |
 | 1. Inventories |
|
|
1,353 | 1,353 | 1,332 | 108 | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
5,687 | 5,662 | 5,571 | 29 | 37 |
 | 1. Short-term prepaid expenses |
|
|
5,668 | 5,654 | 5,563 | 29 | 29 |
 | 2. Deductible VAT |
|
|
11 | | 8 | | |
 | 3. Taxes and the State Receivables |
|
|
8 | 8 | | | 8 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,113 | 14,237 | 13,367 | 10,540 | 9,038 |
 | 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 |
|
|
6,240 | 5,606 | 4,976 | 4,337 | 3,216 |
 | 1. Tangible fixed assets |
|
|
6,240 | 5,606 | 4,976 | 4,337 | 3,216 |
 | - Cost |
|
|
14,608 | 14,608 | 14,608 | 11,746 | 7,291 |
 | - Accumulated depreciation |
|
|
-8,368 | -9,002 | -9,632 | -7,409 | -4,074 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
80 | 80 | 80 | 80 | 80 |
 | - Accumulated depreciation |
|
|
-80 | -80 | -80 | -80 | -80 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
522 | 522 | 522 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
522 | 522 | 522 | | |
 | 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 |
|
|
8,351 | 8,109 | 7,870 | 6,203 | 5,822 |
 | 1. Long-term prepaid expenses |
|
|
8,351 | 8,109 | 7,870 | 6,203 | 5,822 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
26,114 | 25,149 | 24,581 | 14,773 | 10,120 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,400 | 11,004 | 10,795 | 7,920 | 5,323 |
 | I. Current liabilities |
|
|
11,290 | 10,894 | 10,685 | 7,639 | 5,013 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,200 | 1,260 | 1,200 | 400 | 400 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,465 | 6,259 | 6,227 | 4,090 | 1,512 |
 | 4. Advances from customers |
|
|
992 | 992 | 992 | 992 | 992 |
 | 5. Taxes and other payables to the State Budget |
|
|
| 10 | 27 | 65 | 37 |
 | 6. Payables to employees |
|
|
753 | 549 | 485 | 344 | 306 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
50 | 50 | | | |
 | 11. Other short-term payables |
|
|
1,829 | 1,774 | 1,753 | 1,748 | 1,766 |
 | 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 |
|
|
110 | 110 | 110 | 281 | 309 |
 | 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 |
|
|
110 | 110 | 110 | 281 | 309 |
 | 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 |
|
|
14,715 | 14,144 | 13,786 | 6,853 | 4,798 |
 | I. ShareHolder's equity |
|
|
14,715 | 14,144 | 13,786 | 6,853 | 4,798 |
 | 1. Owner's investment capital |
|
|
32,979 | 32,979 | 32,979 | 32,979 | 32,979 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-18,264 | -18,834 | -19,192 | -26,126 | -28,181 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-17,340 | -18,264 | -18,834 | -26,018 | -29,019 |
 | - Profit after tax undistributed this period |
|
|
-924 | -570 | -358 | -108 | 838 |
 | 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 |
|
|
26,114 | 25,149 | 24,581 | 14,773 | 10,120 |
There is no report.
|
|