|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,552 | 2,860 | 2,436 | 2,107 | 1,988 |
| I. Cash and cash equivalents |
|
|
1,555 | 1,728 | 469 | 1,127 | 71 |
| 1. Cash |
|
|
1,555 | 1,728 | 469 | 1,127 | 71 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
2,186 | 721 | 1,605 | 568 | 1,497 |
| 1. Short-term receivables of customers |
|
|
48 | | 972 | | |
| 2. Prepayments to suppliers |
|
|
1,937 | 519 | 626 | 502 | 1,430 |
| 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 |
|
|
202 | 202 | 7 | 67 | 67 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
362 | | 43 | 67 | 43 |
| 1. Inventories |
|
|
362 | | 43 | 67 | 43 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
449 | 411 | 320 | 345 | 377 |
| 1. Short-term prepaid expenses |
|
|
164 | 126 | 21 | 18 | 29 |
| 2. Deductible VAT |
|
|
285 | 285 | 299 | 327 | 348 |
| 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 |
|
|
489 | 270 | 480 | 590 | 692 |
| I. Long-term receivables |
|
|
| | 135 | 75 | 75 |
| 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 |
|
|
| | 135 | 75 | 75 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
177 | 167 | 158 | 148 | 138 |
| 1. Tangible fixed assets |
|
|
33 | 31 | 29 | 28 | 26 |
| - Cost |
|
|
37 | 37 | 37 | 37 | 37 |
| - Accumulated depreciation |
|
|
-4 | -6 | -7 | -9 | -11 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
143 | 136 | 128 | 120 | 113 |
| - Cost |
|
|
154 | 154 | 154 | 154 | 154 |
| - Accumulated depreciation |
|
|
-10 | -18 | -26 | -33 | -41 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
194 | | | 31 | 190 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
194 | | | 31 | 190 |
| 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 |
|
|
118 | 103 | 187 | 337 | 288 |
| 1. Long-term prepaid expenses |
|
|
118 | 103 | 187 | 337 | 288 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
5,041 | 3,130 | 2,915 | 2,698 | 2,680 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,549 | 360 | 363 | 428 | 619 |
| I. Current liabilities |
|
|
399 | 360 | 363 | 428 | 619 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
78 | 78 | 78 | 134 | 92 |
| 4. Advances from customers |
|
|
| | | | |
| 5. Taxes and other payables to the State Budget |
|
|
| | | | |
| 6. Payables to employees |
|
|
39 | | | | |
| 7. Short-term accrued expenses |
|
|
| | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
236 | 236 | 239 | 249 | 482 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
46 | 46 | 46 | 46 | 46 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,150 | | | | |
| 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 |
|
|
1,150 | | | | |
| 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 |
|
|
3,492 | 2,770 | 2,552 | 2,270 | 2,061 |
| I. ShareHolder's equity |
|
|
3,492 | 2,770 | 2,552 | 2,270 | 2,061 |
| 1. Owner's investment capital |
|
|
173,249 | 173,249 | 173,249 | 173,249 | 173,249 |
| 2. Share capital surplus |
|
|
-262 | -262 | -262 | -262 | -262 |
| 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 |
|
|
444 | 444 | 444 | 444 | 444 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
35 | 35 | 35 | 35 | 35 |
| 11. After tax undistributed profit |
|
|
-169,975 | -170,697 | -170,915 | -171,197 | -171,406 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-169,847 | -165,129 | -170,697 | -170,697 | -170,697 |
| - Profit after tax undistributed this period |
|
|
-128 | -5,568 | -218 | -500 | -710 |
| 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 |
|
|
5,041 | 3,130 | 2,915 | 2,698 | 2,680 |