|
|
|
Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
34,824 | 42,482 |
| I. Cash and cash equivalents |
|
|
2,684 | 9,515 |
 | 1. Cash |
|
|
2,684 | 9,515 |
| 2. Cash equivalents |
|
|
| |
| II. Short-term financial investments |
|
|
790 | 790 |
| 1. Trading securities |
|
|
| |
| 2. Provision for diminution in value of trading securities |
|
|
| |
| 3. Investments holding until maturity |
|
|
790 | 790 |
| III. Short-term receivables |
|
|
30,985 | 31,295 |
| 1. Short-term receivables of customers |
|
|
28,436 | 28,810 |
| 2. Prepayments to suppliers |
|
|
| 69 |
| 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 |
|
|
2,549 | 2,416 |
| 7. Provision for doubtful short-term receivables |
|
|
| |
| IV. Inventories |
|
|
98 | 369 |
| 1. Inventories |
|
|
98 | 369 |
| 2. Provision for decline in value of inventories |
|
|
| |
| V. Other current assets |
|
|
268 | 512 |
| 1. Short-term prepaid expenses |
|
|
268 | 512 |
| 2. Deductible VAT |
|
|
| |
| 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 |
|
|
22,612 | 21,646 |
| 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 |
|
|
11,610 | 10,139 |
| 1. Tangible fixed assets |
|
|
11,522 | 10,071 |
| - Cost |
|
|
43,950 | 37,558 |
| - Accumulated depreciation |
|
|
-32,428 | -27,486 |
| 2. Fixed assets of financial leasing |
|
|
| |
| - Cost |
|
|
| |
| - Accumulated depreciation |
|
|
| |
| 3. Intangible fixed assets |
|
|
88 | 68 |
| - Cost |
|
|
162 | 162 |
| - Accumulated depreciation |
|
|
-74 | -94 |
| III. Real Estate Investments |
|
|
| |
| - Cost |
|
|
| |
| - Accumulated depreciation |
|
|
| |
| IV. Long-term assets in progress |
|
|
10,202 | 10,202 |
| 1. Costs of long-term production, business in progress |
|
|
| |
| 2. Costs of construction in progress |
|
|
10,202 | 10,202 |
| 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 |
|
|
801 | 1,305 |
| 1. Long-term prepaid expenses |
|
|
801 | 1,305 |
| 2. Deferred income tax assets |
|
|
| |
| 3. Other long-term assets |
|
|
| |
| VI. Goodwills |
|
|
| |
| TOTAL ASSETS |
|
|
57,436 | 64,127 |
| CAPITAL RESOURCES |
|
|
| |
| A. LIABILITIES |
|
|
29,824 | 39,541 |
| I. Current liabilities |
|
|
28,229 | 38,716 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,426 | 25,943 |
| 2. Long-term borrowings are due to pay |
|
|
| |
| 3. Short-term payables to sellers |
|
|
12,853 | 6,198 |
| 4. Advances from customers |
|
|
38 | 13 |
| 5. Taxes and other payables to the State Budget |
|
|
1,558 | 2,567 |
| 6. Payables to employees |
|
|
3,609 | 3,520 |
| 7. Short-term accrued expenses |
|
|
51 | |
| 8. Short-term intercompany payables |
|
|
| |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| |
| 10. Short-term unrealized Revenue |
|
|
| |
| 11. Other short-term payables |
|
|
4,687 | 469 |
| 12. Provision for short term payables |
|
|
| |
| 13. Bonus and welfare fund |
|
|
6 | 6 |
| 14. Price stabilization fund |
|
|
| |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| |
| II. Long-term liabilities |
|
|
1,596 | 825 |
| 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 |
|
|
1,596 | 825 |
| 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 |
|
|
27,612 | 24,586 |
| I. ShareHolder's equity |
|
|
27,612 | 24,586 |
| 1. Owner's investment capital |
|
|
30,000 | 30,000 |
| 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 |
|
|
89 | 89 |
| 9. Financial reserve funds |
|
|
| |
| 10. Other funds belonging to owner's equity |
|
|
| |
| 11. After tax undistributed profit |
|
|
-2,477 | -5,503 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-4,758 | -5,674 |
| - Profit after tax undistributed this period |
|
|
2,281 | 171 |
| 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 |
|
|
57,436 | 64,127 |