|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,396 | 6,635 | 6,472 | 26,511 | 24,600 |
| I. Cash and cash equivalents |
|
|
847 | 2,872 | 46 | 20,035 | 16,852 |
| 1. Cash |
|
|
847 | 2,872 | 46 | 20,035 | 16,852 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
3 | 404 | 300 | 200 | |
| 1. Trading securities |
|
|
5 | 5 | | | |
| 2. Provision for diminution in value of trading securities |
|
|
-3 | -1 | | | |
| 3. Investments holding until maturity |
|
|
| 400 | 300 | 200 | |
| III. Short-term receivables |
|
|
3,794 | 2,965 | 5,793 | 6,235 | 5,845 |
| 1. Short-term receivables of customers |
|
|
337 | 337 | 337 | 587 | 337 |
| 2. Prepayments to suppliers |
|
|
1,542 | 50 | 56 | | 145 |
| 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 |
|
|
2,083 | 2,775 | 5,597 | 5,877 | 5,592 |
| 7. Provision for doubtful short-term receivables |
|
|
-168 | -197 | -197 | -229 | -229 |
| IV. Inventories |
|
|
1,742 | 390 | 327 | 37 | 1,882 |
| 1. Inventories |
|
|
1,742 | 390 | 327 | 37 | 1,882 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
10 | 3 | 6 | 3 | 21 |
| 1. Short-term prepaid expenses |
|
|
5 | 3 | 6 | 3 | 21 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
5 | | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
18,895 | 18,883 | 18,870 | 18,860 | 18,817 |
| I. Long-term receivables |
|
|
58 | 58 | 58 | 58 | 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 | 58 | 58 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
829 | 817 | 804 | 792 | 779 |
| 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 |
|
|
829 | 817 | 804 | 792 | 779 |
| - Cost |
|
|
990 | 990 | 990 | 990 | 990 |
| - Accumulated depreciation |
|
|
-161 | -173 | -186 | -198 | -210 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
18,008 | 18,008 | 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 | 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 |
| 1. Long-term prepaid expenses |
|
|
| | | 2 | 15 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
25,291 | 25,518 | 25,342 | 45,371 | 43,417 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,549 | 1,723 | 1,447 | 1,813 | 1,419 |
| I. Current liabilities |
|
|
1,549 | 1,723 | 1,447 | 1,813 | 1,419 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
127 | 190 | 46 | 227 | 148 |
| 4. Advances from customers |
|
|
| | | | 17 |
| 5. Taxes and other payables to the State Budget |
|
|
286 | 530 | 631 | 641 | 167 |
| 6. Payables to employees |
|
|
111 | 204 | 254 | 285 | 363 |
| 7. Short-term accrued expenses |
|
|
628 | 534 | 224 | 352 | 436 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
145 | | | | |
| 11. Other short-term payables |
|
|
80 | 93 | 121 | 137 | 116 |
| 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 |
|
|
23,742 | 23,795 | 23,896 | 43,558 | 41,998 |
| I. ShareHolder's equity |
|
|
23,742 | 23,795 | 23,896 | 43,558 | 41,998 |
| 1. Owner's investment capital |
|
|
19,980 | 19,980 | 19,980 | 39,960 | 39,960 |
| 2. Share capital surplus |
|
|
| | | -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 |
|
|
3,580 | 3,633 | 3,734 | 3,619 | 2,059 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
3,482 | 3,482 | 3,482 | 3,482 | 3,614 |
| - Profit after tax undistributed this period |
|
|
98 | 151 | 251 | 137 | -1,555 |
| 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 |
|
|
25,291 | 25,518 | 25,342 | 45,371 | 43,417 |