|
|
Q2 2020 | Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,130 | 7,378 | 8,590 | 2,164 | 3,349 |
| I. Cash and cash equivalents |
|
|
5,633 | 5,119 | 8,492 | 1,716 | 2,797 |
| 1. Cash |
|
|
5,633 | 5,119 | 6,492 | 1,716 | 1,297 |
| 2. Cash equivalents |
|
|
| | 2,000 | | 1,500 |
| II. Short-term financial investments |
|
|
| 2,000 | | 322 | 388 |
| 1. Trading securities |
|
|
| 2,000 | | 514 | 520 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | -192 | -132 |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
1,332 | 223 | 72 | 66 | 117 |
| 1. Short-term receivables of customers |
|
|
| | | | |
| 2. Prepayments to suppliers |
|
|
8 | 122 | 66 | 66 | 117 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,250 | | | | |
| 6. Other short-term receivables |
|
|
74 | 100 | 6 | | |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
43 | 27 | 9 | | |
| 1. Inventories |
|
|
43 | 27 | 9 | | |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
121 | 9 | 18 | 60 | 48 |
| 1. Short-term prepaid expenses |
|
|
22 | 9 | 18 | 27 | 15 |
| 2. Deductible VAT |
|
|
99 | | | | |
| 3. Taxes and the State Receivables |
|
|
| | | 33 | 33 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,261 | 12,864 | 12,068 | 17,194 | 16,982 |
| 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 |
|
|
5,547 | 5,346 | 7,394 | 6,943 | 2,350 |
| 1. Tangible fixed assets |
|
|
5,547 | 5,346 | 7,394 | 6,943 | 2,350 |
| - Cost |
|
|
6,078 | 6,078 | 8,578 | 8,578 | 2,500 |
| - Accumulated depreciation |
|
|
-531 | -732 | -1,184 | -1,635 | -150 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
3,995 | 3,955 | 3,875 | 3,795 | 7,450 |
| - Cost |
|
|
4,000 | 4,000 | 4,000 | 4,000 | 8,537 |
| - Accumulated depreciation |
|
|
-5 | -45 | -125 | -205 | -1,087 |
| IV. Long-term assets in progress |
|
|
2,500 | 2,500 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,500 | 2,500 | | | |
| IV. Long-term financial investments |
|
|
452 | 452 | 402 | 6,402 | 7,180 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
452 | 452 | 402 | 6,402 | 7,180 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
767 | 611 | 397 | 53 | 2 |
| 1. Long-term prepaid expenses |
|
|
767 | 611 | 397 | 53 | 2 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
20,391 | 20,242 | 20,659 | 19,358 | 20,332 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,023 | 1,153 | 1,432 | 975 | 323 |
| I. Current liabilities |
|
|
449 | 662 | 1,110 | 821 | 297 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
168 | 168 | 168 | 168 | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6 | | | | |
| 4. Advances from customers |
|
|
81 | 13 | 73 | 522 | |
| 5. Taxes and other payables to the State Budget |
|
|
14 | 30 | 204 | 26 | 162 |
| 6. Payables to employees |
|
|
45 | 126 | 189 | 104 | 83 |
| 7. Short-term accrued expenses |
|
|
1 | | | | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | 52 |
| 11. Other short-term payables |
|
|
118 | 324 | 476 | | |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
15 | | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
575 | 490 | 322 | 154 | 26 |
| 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 |
|
|
575 | | | | 26 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| 490 | 322 | 154 | |
| 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 |
|
|
19,367 | 19,089 | 19,227 | 18,382 | 20,008 |
| I. ShareHolder's equity |
|
|
19,367 | 19,089 | 19,227 | 18,382 | 20,008 |
| 1. Owner's investment capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
-633 | -911 | -773 | -1,618 | 8 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-589 | -589 | -911 | -773 | -1,618 |
| - Profit after tax undistributed this period |
|
|
-44 | -321 | 137 | -844 | 1,626 |
| 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 |
|
|
20,391 | 20,242 | 20,659 | 19,358 | 20,332 |