|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,570 | 37,201 | 30,891 | 25,700 | 25,299 |
 | I. Cash and cash equivalents |
|
|
9,051 | 2,231 | 4,706 | 8,949 | 3,021 |
 | 1. Cash |
|
|
4,001 | 2,231 | 4,706 | 2,938 | 2,021 |
 | 2. Cash equivalents |
|
|
5,050 | | | 6,011 | 1,000 |
 | II. Short-term financial investments |
|
|
2,037 | 266 | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,037 | 266 | | | |
 | III. Short-term receivables |
|
|
12,961 | 25,701 | 23,557 | 13,147 | 17,670 |
 | 1. Short-term receivables of customers |
|
|
11,000 | 24,063 | 22,153 | 11,836 | 14,146 |
 | 2. Prepayments to suppliers |
|
|
381 | 351 | 83 | 87 | 1,183 |
 | 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 |
|
|
1,581 | 1,287 | 1,321 | 1,224 | 2,341 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
2,443 | 8,867 | 2,518 | 3,530 | 4,550 |
 | 1. Inventories |
|
|
2,443 | 8,867 | 2,518 | 3,530 | 4,550 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
78 | 136 | 110 | 74 | 58 |
 | 1. Short-term prepaid expenses |
|
|
78 | 56 | 48 | 74 | 58 |
 | 2. Deductible VAT |
|
|
| 80 | | | |
 | 3. Taxes and the State Receivables |
|
|
| | 62 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,408 | 1,097 | 1,267 | 1,142 | 782 |
 | 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 |
|
|
1,055 | 711 | 1,035 | 750 | 513 |
 | 1. Tangible fixed assets |
|
|
1,055 | 711 | 1,035 | 750 | 513 |
 | - Cost |
|
|
8,447 | 7,201 | 7,856 | 7,576 | 7,526 |
 | - Accumulated depreciation |
|
|
-7,392 | -6,489 | -6,820 | -6,826 | -7,014 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
247 | 183 | 118 | 338 | 235 |
 | - Cost |
|
|
608 | 608 | 608 | 902 | 902 |
 | - Accumulated depreciation |
|
|
-361 | -425 | -490 | -564 | -666 |
 | IV. Long-term assets in progress |
|
|
99 | | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
99 | | | | |
 | 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 |
|
|
7 | 203 | 113 | 54 | 34 |
 | 1. Long-term prepaid expenses |
|
|
7 | 203 | 113 | 54 | 34 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
27,978 | 38,298 | 32,158 | 26,842 | 26,081 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,065 | 16,887 | 10,511 | 5,927 | 4,942 |
 | I. Current liabilities |
|
|
7,065 | 16,887 | 10,511 | 5,927 | 4,942 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,606 | 4,102 | 4,352 | 1,992 | 2,272 |
 | 4. Advances from customers |
|
|
161 | 1,126 | | 1,341 | |
 | 5. Taxes and other payables to the State Budget |
|
|
1,404 | 1,679 | 1,339 | 584 | 981 |
 | 6. Payables to employees |
|
|
3,667 | 398 | 640 | 128 | |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
7 | 8 | 8 | 27 | 26 |
 | 11. Other short-term payables |
|
|
218 | 9,573 | 4,172 | 1,842 | 1,657 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3 | 2 | | 13 | 7 |
 | 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 |
|
|
20,914 | 21,411 | 21,646 | 20,915 | 21,139 |
 | I. ShareHolder's equity |
|
|
20,914 | 21,411 | 21,646 | 20,915 | 21,139 |
 | 1. Owner's investment capital |
|
|
15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
 | 2. Share capital surplus |
|
|
6,673 | 6,673 | 6,673 | 6,673 | 6,673 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1,605 | -1,605 | -1,605 | -1,605 | -1,605 |
 | 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 |
|
|
846 | 1,343 | 1,578 | 847 | 1,071 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | | | |
 | - Profit after tax undistributed this period |
|
|
846 | 1,343 | 1,578 | 847 | 1,071 |
 | 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 |
|
|
27,978 | 38,298 | 32,158 | 26,842 | 26,081 |
There is no report.
|
|