|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
60,707 | 10,369 | 90,714 | 119,145 | 150,227 |
| I. Cash and cash equivalents |
|
|
1,476 | 226 | 242 | 1,824 | 2,562 |
| 1. Cash |
|
|
1,476 | 226 | 242 | 1,824 | 2,562 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
14,145 | | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
14,145 | | | | |
| III. Short-term receivables |
|
|
45,000 | 10,048 | 90,325 | 117,155 | 147,374 |
| 1. Short-term receivables of customers |
|
|
45,000 | 43 | | 900 | 6,580 |
| 2. Prepayments to suppliers |
|
|
| 10,004 | 10,325 | 774 | 794 |
| 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 |
|
|
| | 80,000 | 115,481 | 140,000 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
| | | | |
| 1. Inventories |
|
|
| | | | |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
85 | 95 | 146 | 167 | 291 |
| 1. Short-term prepaid expenses |
|
|
1 | | 55 | 78 | 103 |
| 2. Deductible VAT |
|
|
84 | 95 | 91 | 89 | 188 |
| 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 |
|
|
80,000 | 130,015 | 49,936 | 23,074 | 1,067 |
| 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 |
|
|
| | | | 939 |
| 1. Tangible fixed assets |
|
|
| | | | 939 |
| - Cost |
|
|
| | | | 953 |
| - Accumulated depreciation |
|
|
| | | | -13 |
| 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 |
|
|
80,000 | 130,000 | 49,923 | 23,000 | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 120,000 | | | |
| 3. Other investments in equity instruments |
|
|
80,000 | 10,000 | 50,000 | 23,000 | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | -77 | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| 15 | 13 | 74 | 128 |
| 1. Long-term prepaid expenses |
|
|
| 15 | 13 | 74 | 128 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
140,707 | 140,384 | 140,649 | 142,219 | 151,295 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
496 | 405 | 314 | 696 | 3,718 |
| I. Current liabilities |
|
|
496 | 405 | 314 | 696 | 3,718 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
48 | 68 | 64 | 61 | 1,428 |
| 4. Advances from customers |
|
|
| 5 | | | |
| 5. Taxes and other payables to the State Budget |
|
|
140 | 139 | 32 | 329 | 1,868 |
| 6. Payables to employees |
|
|
109 | 59 | 84 | 170 | 372 |
| 7. Short-term accrued expenses |
|
|
65 | | | | 50 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | 2 | |
| 11. Other short-term payables |
|
|
134 | 134 | 134 | 134 | |
| 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 |
|
|
| | | | |
| 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 |
|
|
140,211 | 139,979 | 140,335 | 141,523 | 147,576 |
| I. ShareHolder's equity |
|
|
140,211 | 139,979 | 140,335 | 141,523 | 147,576 |
| 1. Owner's investment capital |
|
|
136,500 | 136,500 | 136,500 | 136,500 | 136,500 |
| 2. Share capital surplus |
|
|
-191 | -191 | -191 | -191 | -191 |
| 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 |
|
|
3,902 | 3,670 | 4,027 | 5,214 | 11,268 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,063 | 3,902 | 3,902 | 4,027 | 5,214 |
| - Profit after tax undistributed this period |
|
|
-334 | -232 | 125 | 1,188 | 6,053 |
| 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 |
|
|
140,707 | 140,384 | 140,649 | 142,219 | 151,295 |