|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
41,759 | 41,669 | 41,340 | 46,828 | 46,866 |
 | I. Cash and cash equivalents |
|
|
13,352 | 14,602 | 10,234 | 10,557 | 4,517 |
 | 1. Cash |
|
|
4,852 | 5,032 | 1,620 | 3,435 | 1,901 |
 | 2. Cash equivalents |
|
|
8,500 | 9,570 | 8,614 | 7,122 | 2,616 |
 | II. Short-term financial investments |
|
|
| | 3,505 | 4,130 | 3,589 |
 | 1. Trading securities |
|
|
| | 3,667 | 4,223 | 3,807 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | -162 | -93 | -218 |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
28,336 | 27,017 | 27,561 | 32,112 | 38,755 |
 | 1. Short-term receivables of customers |
|
|
337 | 337 | 337 | 537 | 499 |
 | 2. Prepayments to suppliers |
|
|
22 | 2 | 1 | | |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
5,000 | 5,000 | 2,000 | | |
 | 6. Other short-term receivables |
|
|
23,314 | 22,015 | 25,560 | 31,912 | 38,593 |
 | 7. Provision for doubtful short-term receivables |
|
|
-337 | -337 | -337 | -337 | -337 |
 | IV. Inventories |
|
|
40 | 5 | 5 | 5 | |
 | 1. Inventories |
|
|
40 | 5 | 5 | 5 | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
31 | 45 | 34 | 23 | 6 |
 | 1. Short-term prepaid expenses |
|
|
31 | 44 | 34 | 23 | 6 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 1 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,303 | 4,173 | 4,232 | 737 | 720 |
 | I. Long-term receivables |
|
|
3,526 | 3,415 | 3,492 | 15 | 15 |
 | 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 |
|
|
3,526 | 3,415 | 3,492 | 15 | 15 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
730 | 718 | 705 | 693 | 680 |
 | 1. Tangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
753 | 753 | 753 | 753 | 753 |
 | - Accumulated depreciation |
|
|
-753 | -753 | -753 | -753 | -753 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
730 | 718 | 705 | 693 | 680 |
 | - Cost |
|
|
990 | 990 | 990 | 990 | 990 |
 | - Accumulated depreciation |
|
|
-260 | -272 | -285 | -297 | -309 |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
47 | 41 | 35 | 29 | 24 |
 | 1. Long-term prepaid expenses |
|
|
47 | 41 | 35 | 29 | 24 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
46,062 | 45,842 | 45,572 | 47,564 | 47,586 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,815 | 1,542 | 1,026 | 2,620 | 2,431 |
 | I. Current liabilities |
|
|
1,815 | 1,542 | 1,026 | 2,620 | 2,431 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 1,793 | 1,572 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
746 | 589 | 298 | 85 | 270 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
507 | 378 | 265 | 202 | 143 |
 | 6. Payables to employees |
|
|
286 | 285 | 160 | 161 | 153 |
 | 7. Short-term accrued expenses |
|
|
| | | 60 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
103 | 117 | 131 | 146 | 120 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
172 | 172 | 172 | 172 | 172 |
 | 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 |
|
|
44,248 | 44,301 | 44,546 | 44,944 | 45,155 |
 | I. ShareHolder's equity |
|
|
44,248 | 44,301 | 44,546 | 44,944 | 45,155 |
 | 1. Owner's investment capital |
|
|
39,960 | 39,960 | 39,960 | 39,960 | 39,960 |
 | 2. Share capital surplus |
|
|
-203 | -203 | -203 | -203 | -203 |
 | 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 |
|
|
182 | 182 | 182 | 182 | 182 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
4,309 | 4,361 | 4,606 | 5,005 | 5,216 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,131 | 4,131 | 4,131 | 4,131 | 5,005 |
 | - Profit after tax undistributed this period |
|
|
178 | 231 | 476 | 875 | 211 |
 | 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 |
|
|
46,062 | 45,842 | 45,572 | 47,564 | 47,586 |