|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,427 | 32,202 | 1,740 | 3,044 | 4,817 |
 | I. Cash and cash equivalents |
|
|
1,755 | 14,167 | 619 | 157 | 788 |
 | 1. Cash |
|
|
1,755 | 14,161 | 619 | 157 | 788 |
 | 2. Cash equivalents |
|
|
| 6 | | | |
 | II. Short-term financial investments |
|
|
| 7,489 | 290 | 11 | 13 |
 | 1. Trading securities |
|
|
| 12,260 | 318 | 19 | 20 |
 | 2. Provision for diminution in value of trading securities |
|
|
| -4,771 | -28 | -8 | -7 |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
3,560 | 5,298 | 743 | 2,281 | 3,823 |
 | 1. Short-term receivables of customers |
|
|
971 | 9,582 | 1,231 | 1,480 | 3,863 |
 | 2. Prepayments to suppliers |
|
|
20 | 2,286 | 309 | 309 | 308 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
900 | | | | |
 | 6. Other short-term receivables |
|
|
2,337 | 2,854 | 22 | 1,403 | 267 |
 | 7. Provision for doubtful short-term receivables |
|
|
-667 | -9,424 | -819 | -911 | -615 |
 | IV. Inventories |
|
|
3 | 5,141 | 29 | 563 | 153 |
 | 1. Inventories |
|
|
3 | 5,141 | 29 | 563 | 153 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
109 | 109 | 59 | 33 | 39 |
 | 1. Short-term prepaid expenses |
|
|
29 | 22 | | 5 | 12 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
80 | 86 | 59 | 28 | 27 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,285 | 50,358 | 37,062 | 34,086 | 34,086 |
 | I. Long-term receivables |
|
|
| 520 | | | |
 | 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 |
|
|
| 520 | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
| 11,386 | | | |
 | 1. Tangible fixed assets |
|
|
| 11,386 | | | |
 | - Cost |
|
|
61 | 50,349 | 61 | 31 | 31 |
 | - Accumulated depreciation |
|
|
-61 | -38,963 | -61 | -31 | -31 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 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 |
|
|
7,240 | 14,859 | 37,050 | 34,086 | 34,086 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | 37,050 | 34,086 | 34,086 |
 | 3. Other investments in equity instruments |
|
|
7,240 | 14,859 | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
45 | 23,593 | 12 | | |
 | 1. Long-term prepaid expenses |
|
|
45 | 463 | 12 | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| 23,129 | | | |
 | TOTAL ASSETS |
|
|
12,712 | 82,561 | 38,802 | 37,130 | 38,903 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,953 | 42,524 | 6,520 | 2,939 | 2,794 |
 | I. Current liabilities |
|
|
1,953 | 36,913 | 2,055 | 2,939 | 2,794 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 11,487 | | 459 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
24 | 4,430 | 98 | 239 | 462 |
 | 4. Advances from customers |
|
|
1,784 | 3,249 | 1,616 | 1,616 | 1,622 |
 | 5. Taxes and other payables to the State Budget |
|
|
85 | 6,003 | 183 | 554 | 610 |
 | 6. Payables to employees |
|
|
60 | 4,614 | 159 | 65 | 89 |
 | 7. Short-term accrued expenses |
|
|
| 1,982 | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
| 5,064 | | 7 | 11 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| 85 | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| 5,611 | 4,465 | | |
 | 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 |
|
|
| 5,611 | 4,465 | | |
 | 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 |
|
|
10,759 | 40,036 | 32,282 | 34,191 | 36,109 |
 | I. ShareHolder's equity |
|
|
10,759 | 40,036 | 32,282 | 34,191 | 36,109 |
 | 1. Owner's investment capital |
|
|
10,740 | 32,220 | 32,220 | 32,220 | 32,220 |
 | 2. Share capital surplus |
|
|
-1 | -2 | -2 | -2 | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | -2 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| 167 | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
20 | -2,106 | 64 | 1,974 | 3,891 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,061 | -146 | -622 | 64 | 1,974 |
 | - Profit after tax undistributed this period |
|
|
1,081 | -1,960 | 686 | 1,909 | 1,918 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| 9,759 | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,712 | 82,561 | 38,802 | 37,130 | 38,903 |
There is no report.
|
|