|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
542,991 | 559,409 | 587,188 | 579,127 | 621,316 |
| I. Cash and cash equivalents |
|
|
11,448 | 17,648 | 17,692 | 28,594 | 26,490 |
| 1. Cash |
|
|
10,948 | 17,648 | 17,692 | 28,594 | 26,490 |
| 2. Cash equivalents |
|
|
500 | | | | |
| II. Short-term financial investments |
|
|
959 | 1,098 | 6,098 | 6,098 | 13,098 |
| 1. Trading securities |
|
|
959 | 1,098 | 1,098 | 1,098 | 1,098 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 5,000 | 5,000 | 12,000 |
| III. Short-term receivables |
|
|
246,400 | 247,018 | 256,709 | 239,342 | 278,325 |
| 1. Short-term receivables of customers |
|
|
183,938 | 184,101 | 180,855 | 170,380 | 183,487 |
| 2. Prepayments to suppliers |
|
|
12,788 | 8,138 | 12,295 | 12,601 | 26,198 |
| 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 |
|
|
53,943 | 59,187 | 67,912 | 60,710 | 72,989 |
| 7. Provision for doubtful short-term receivables |
|
|
-4,269 | -4,408 | -4,353 | -4,349 | -4,349 |
| IV. Inventories |
|
|
271,255 | 280,706 | 293,243 | 290,486 | 287,262 |
| 1. Inventories |
|
|
271,255 | 280,706 | 293,243 | 290,486 | 287,262 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
12,928 | 12,939 | 13,446 | 14,608 | 16,140 |
| 1. Short-term prepaid expenses |
|
|
400 | 346 | 580 | 593 | 1,334 |
| 2. Deductible VAT |
|
|
12,528 | 12,593 | 12,867 | 14,015 | 14,269 |
| 3. Taxes and the State Receivables |
|
|
| | | | 536 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
275,394 | 287,339 | 293,904 | 318,579 | 328,983 |
| I. Long-term receivables |
|
|
7,331 | 8,014 | 11,656 | 9,210 | 9,111 |
| 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 |
|
|
7,331 | 8,014 | 11,656 | 9,210 | 9,111 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
211,758 | 242,798 | 239,320 | 242,845 | 235,964 |
| 1. Tangible fixed assets |
|
|
149,084 | 172,926 | 169,037 | 172,015 | 164,453 |
| - Cost |
|
|
246,730 | 275,129 | 277,171 | 285,732 | 283,970 |
| - Accumulated depreciation |
|
|
-97,646 | -102,203 | -108,134 | -113,716 | -119,517 |
| 2. Fixed assets of financial leasing |
|
|
40,964 | 48,209 | 48,642 | 49,199 | 49,889 |
| - Cost |
|
|
48,557 | 57,824 | 57,720 | 59,290 | 62,240 |
| - Accumulated depreciation |
|
|
-7,594 | -9,615 | -9,078 | -10,091 | -12,350 |
| 3. Intangible fixed assets |
|
|
21,711 | 21,662 | 21,640 | 21,631 | 21,622 |
| - Cost |
|
|
23,918 | 23,918 | 23,918 | 23,918 | 23,918 |
| - Accumulated depreciation |
|
|
-2,208 | -2,256 | -2,278 | -2,287 | -2,297 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
31,346 | 10,311 | 21,599 | 44,025 | 61,726 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
31,346 | 10,311 | 21,599 | 44,025 | 61,726 |
| IV. Long-term financial investments |
|
|
22,269 | 22,131 | 17,131 | 17,131 | 17,131 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
17,131 | 17,131 | 17,131 | 17,131 | 17,131 |
| 3. Other investments in equity instruments |
|
|
138 | | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
5,000 | 5,000 | | | |
| V. Total other long-term assets |
|
|
2,690 | 4,085 | 4,199 | 5,368 | 5,051 |
| 1. Long-term prepaid expenses |
|
|
2,690 | 4,085 | 4,199 | 5,368 | 5,051 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
818,385 | 846,747 | 881,092 | 897,706 | 950,298 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
492,684 | 539,600 | 536,290 | 543,023 | 614,015 |
| I. Current liabilities |
|
|
474,944 | 519,682 | 517,229 | 525,237 | 552,850 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
364,688 | 345,451 | 372,540 | 393,090 | 404,802 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
82,732 | 103,375 | 110,480 | 99,388 | 97,049 |
| 4. Advances from customers |
|
|
2,641 | 2,850 | 2,764 | 1,774 | 1,789 |
| 5. Taxes and other payables to the State Budget |
|
|
993 | 5,510 | 8,052 | 10,388 | 4,467 |
| 6. Payables to employees |
|
|
| | | | |
| 7. Short-term accrued expenses |
|
|
1,704 | 2,119 | 465 | 824 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
238 | 463 | 410 | 611 | 598 |
| 11. Other short-term payables |
|
|
1,455 | 37,164 | 2,222 | 1,418 | 25,876 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
20,493 | 22,751 | 20,296 | 17,746 | 18,268 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
17,740 | 19,917 | 19,061 | 17,786 | 61,165 |
| 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 |
|
|
17,740 | 19,917 | 19,061 | 17,786 | 61,165 |
| 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 |
|
|
325,701 | 307,148 | 344,802 | 354,684 | 336,283 |
| I. ShareHolder's equity |
|
|
325,701 | 307,148 | 344,802 | 354,684 | 336,283 |
| 1. Owner's investment capital |
|
|
179,692 | 179,692 | 206,645 | 206,645 | 206,645 |
| 2. Share capital surplus |
|
|
25,727 | 25,727 | 25,727 | 25,727 | 25,727 |
| 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 |
|
|
65,838 | 78,707 | 78,700 | 78,700 | 93,951 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
54,444 | 23,022 | 33,731 | 43,612 | 9,961 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
42,910 | | | | |
| - Profit after tax undistributed this period |
|
|
11,533 | 23,022 | 33,731 | 43,612 | 9,961 |
| 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 |
|
|
818,385 | 846,747 | 881,092 | 897,706 | 950,298 |
There is no report.
|
|