|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,020 | 12,835 | 12,409 | 12,884 | 13,591 |
| I. Cash and cash equivalents |
|
|
928 | 1,443 | 967 | 1,610 | 998 |
| 1. Cash |
|
|
928 | 1,443 | 967 | 1,610 | 998 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
4,019 | 4,047 | 4,500 | 4,500 | 6,004 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
4,019 | 4,047 | 4,500 | 4,500 | 6,004 |
| III. Short-term receivables |
|
|
3,352 | 1,642 | 1,942 | 1,597 | 1,500 |
| 1. Short-term receivables of customers |
|
|
3,440 | 1,656 | 1,859 | 1,526 | 1,513 |
| 2. Prepayments to suppliers |
|
|
160 | 160 | 271 | 160 | 160 |
| 3. Short-term intercompany receivables |
|
|
| | | 99 | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | -189 | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
63 | 146 | 1 | | 15 |
| 7. Provision for doubtful short-term receivables |
|
|
-312 | -320 | -189 | | -189 |
| IV. Inventories |
|
|
5,674 | 5,680 | 4,976 | 5,136 | 5,034 |
| 1. Inventories |
|
|
6,953 | 6,906 | 6,202 | 6,282 | 6,180 |
| 2. Provision for decline in value of inventories |
|
|
-1,279 | -1,226 | -1,226 | -1,146 | -1,146 |
| V. Other current assets |
|
|
48 | 23 | 24 | 41 | 55 |
| 1. Short-term prepaid expenses |
|
|
48 | 23 | 24 | 41 | 45 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | 10 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,255 | 956 | 961 | 766 | 797 |
| I. Long-term receivables |
|
|
22 | 22 | 22 | 22 | 22 |
| 1. Long-term customer's receivables |
|
|
22 | | | 22 | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| 22 | 22 | | 22 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
756 | 655 | 655 | 554 | 554 |
| 1. Tangible fixed assets |
|
|
756 | 655 | 655 | 554 | 554 |
| - Cost |
|
|
1,316 | 1,316 | 1,316 | 1,210 | 1,210 |
| - Accumulated depreciation |
|
|
-560 | -661 | -661 | -655 | -655 |
| 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 |
|
|
| | | | |
| 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 |
|
|
476 | 278 | 284 | 189 | 220 |
| 1. Long-term prepaid expenses |
|
|
476 | 278 | 284 | 189 | 220 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
15,275 | 13,790 | 13,371 | 13,649 | 14,388 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,848 | 927 | 773 | 1,439 | 2,179 |
| I. Current liabilities |
|
|
1,848 | 927 | 773 | 1,439 | 2,179 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,474 | 659 | 647 | 979 | 1,624 |
| 4. Advances from customers |
|
|
| 10 | 37 | 416 | 494 |
| 5. Taxes and other payables to the State Budget |
|
|
19 | 64 | 50 | 11 | 2 |
| 6. Payables to employees |
|
|
149 | | | | |
| 7. Short-term accrued expenses |
|
|
18 | | 1 | 3 | 34 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
71 | 99 | 36 | 29 | 25 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
117 | 96 | 2 | | |
| 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 |
|
|
13,426 | 12,863 | 12,598 | 12,211 | 12,209 |
| I. ShareHolder's equity |
|
|
13,426 | 12,863 | 12,598 | 12,211 | 12,209 |
| 1. Owner's investment capital |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
| 2. Share capital surplus |
|
|
1,890 | 1,890 | 1,890 | 1,890 | 1,890 |
| 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 |
|
|
962 | 962 | 962 | 962 | 962 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
574 | 11 | -254 | -641 | -643 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
1,776 | 1,776 | | 17 | |
| - Profit after tax undistributed this period |
|
|
-1,202 | -1,765 | | -658 | -643 |
| 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 |
|
|
15,275 | 13,790 | 13,371 | 13,649 | 14,388 |