|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,472 | 26,511 | 24,600 | 36,986 | 46,082 |
| I. Cash and cash equivalents |
|
|
46 | 20,035 | 16,852 | 6,286 | 6,706 |
| 1. Cash |
|
|
46 | 20,035 | 16,852 | 2,286 | 3,706 |
| 2. Cash equivalents |
|
|
| | | 4,000 | 3,000 |
| II. Short-term financial investments |
|
|
300 | 200 | | 6,956 | 15,310 |
| 1. Trading securities |
|
|
| | | 995 | 9,443 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | -39 | -133 |
| 3. Investments holding until maturity |
|
|
300 | 200 | | 6,000 | 6,000 |
| III. Short-term receivables |
|
|
5,793 | 6,235 | 5,845 | 23,673 | 23,985 |
| 1. Short-term receivables of customers |
|
|
337 | 587 | 337 | 337 | 337 |
| 2. Prepayments to suppliers |
|
|
56 | | 145 | 55 | 27 |
| 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 |
|
|
5,597 | 5,877 | 5,592 | 23,618 | 23,958 |
| 7. Provision for doubtful short-term receivables |
|
|
-197 | -229 | -229 | -337 | -337 |
| IV. Inventories |
|
|
327 | 37 | 1,882 | 63 | 63 |
| 1. Inventories |
|
|
327 | 37 | 1,882 | 63 | 63 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
6 | 3 | 21 | 9 | 18 |
| 1. Short-term prepaid expenses |
|
|
6 | 3 | 21 | 9 | 18 |
| 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 |
|
|
18,870 | 18,860 | 18,817 | 795 | 782 |
| I. Long-term receivables |
|
|
58 | 58 | 15 | 15 | 15 |
| 1. Long-term customer's receivables |
|
|
| | 15 | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
58 | 58 | | 15 | 15 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
804 | 792 | 779 | 767 | 755 |
| 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 |
|
|
804 | 792 | 779 | 767 | 755 |
| - Cost |
|
|
990 | 990 | 990 | 990 | 990 |
| - Accumulated depreciation |
|
|
-186 | -198 | -210 | -223 | -235 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
18,008 | 18,008 | 18,008 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
18,008 | 18,008 | 18,008 | | |
| 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 |
|
|
| 2 | 15 | 14 | 12 |
| 1. Long-term prepaid expenses |
|
|
| 2 | 15 | 14 | 12 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
25,342 | 45,371 | 43,417 | 37,782 | 46,864 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,447 | 1,813 | 1,419 | 1,083 | 9,663 |
| I. Current liabilities |
|
|
1,447 | 1,813 | 1,419 | 1,083 | 9,663 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | 7,970 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
46 | 227 | 148 | 16 | 467 |
| 4. Advances from customers |
|
|
| | 17 | | |
| 5. Taxes and other payables to the State Budget |
|
|
631 | 641 | 167 | 83 | 211 |
| 6. Payables to employees |
|
|
254 | 285 | 363 | 282 | 244 |
| 7. Short-term accrued expenses |
|
|
224 | 352 | 436 | 423 | 474 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
121 | 137 | 116 | 107 | 124 |
| 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 |
|
|
23,896 | 43,558 | 41,998 | 36,699 | 37,201 |
| I. ShareHolder's equity |
|
|
23,896 | 43,558 | 41,998 | 36,699 | 37,201 |
| 1. Owner's investment capital |
|
|
19,980 | 39,960 | 39,960 | 39,960 | 39,960 |
| 2. Share capital surplus |
|
|
| -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 |
|
|
3,734 | 3,619 | 2,059 | -3,241 | -2,738 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,482 | 3,482 | 3,614 | 3,614 | 3,614 |
| - Profit after tax undistributed this period |
|
|
251 | 137 | -1,555 | -6,855 | -6,353 |
| 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 |
|
|
25,342 | 45,371 | 43,417 | 37,782 | 46,864 |