|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,436 | 2,107 | 1,988 | 12,070 | 47,271 |
 | I. Cash and cash equivalents |
|
|
469 | 1,127 | 71 | 471 | 312 |
 | 1. Cash |
|
|
469 | 1,127 | 71 | 471 | 312 |
 | 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 |
|
|
1,605 | 568 | 1,497 | 633 | 35,955 |
 | 1. Short-term receivables of customers |
|
|
972 | | | | |
 | 2. Prepayments to suppliers |
|
|
626 | 502 | 1,430 | 566 | 35,888 |
 | 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 |
|
|
7 | 67 | 67 | 67 | 67 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
43 | 67 | 43 | 43 | 65 |
 | 1. Inventories |
|
|
43 | 67 | 43 | 43 | 65 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
320 | 345 | 377 | 10,922 | 10,938 |
 | 1. Short-term prepaid expenses |
|
|
21 | 18 | 29 | 26 | 24 |
 | 2. Deductible VAT |
|
|
299 | 327 | 348 | 10,896 | 10,914 |
 | 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 |
|
|
480 | 590 | 692 | 106,844 | 106,787 |
 | I. Long-term receivables |
|
|
135 | 75 | 75 | 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 | 75 | 75 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
158 | 148 | 138 | 129 | 119 |
 | 1. Tangible fixed assets |
|
|
29 | 28 | 26 | 24 | 22 |
 | - Cost |
|
|
37 | 37 | 37 | 37 | 37 |
 | - Accumulated depreciation |
|
|
-7 | -9 | -11 | -13 | -15 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
128 | 120 | 113 | 105 | 97 |
 | - Cost |
|
|
154 | 154 | 154 | 154 | 154 |
 | - Accumulated depreciation |
|
|
-26 | -33 | -41 | -49 | -56 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 31 | 190 | 106,400 | 106,400 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | 106,400 |
 | 2. Costs of construction in progress |
|
|
| 31 | 190 | 106,400 | |
 | 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 |
|
|
187 | 337 | 288 | 240 | 193 |
 | 1. Long-term prepaid expenses |
|
|
187 | 337 | 288 | 240 | 193 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,915 | 2,698 | 2,680 | 118,914 | 154,057 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
363 | 428 | 619 | 117,147 | 152,449 |
 | I. Current liabilities |
|
|
363 | 428 | 619 | 117,147 | 152,449 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 80,000 | 152,030 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
78 | 134 | 92 | 36,726 | 117 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
| | | | |
 | 6. Payables to employees |
|
|
| | | | |
 | 7. Short-term accrued expenses |
|
|
| | | 120 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
239 | 249 | 482 | 256 | 257 |
 | 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. 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 |
|
|
2,552 | 2,270 | 2,061 | 1,767 | 1,608 |
 | I. ShareHolder's equity |
|
|
2,552 | 2,270 | 2,061 | 1,767 | 1,608 |
 | 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 |
|
|
-170,915 | -171,197 | -171,406 | -171,700 | -171,859 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-170,697 | -170,697 | -170,697 | -170,697 | -171,710 |
 | - Profit after tax undistributed this period |
|
|
-218 | -500 | -710 | -1,003 | -149 |
 | 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 |
|
|
2,915 | 2,698 | 2,680 | 118,914 | 154,057 |