|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,258,044 | 1,122,394 | 1,207,174 | 1,903,771 | 2,750,271 |
| I. Cash and cash equivalents |
|
|
56,666 | 49,010 | 52,918 | 130,686 | 78,176 |
| 1. Cash |
|
|
56,666 | 49,010 | 52,918 | 130,686 | 78,166 |
| 2. Cash equivalents |
|
|
| | | | 10 |
| II. Short-term financial investments |
|
|
| | | 10 | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 10 | |
| III. Short-term receivables |
|
|
654,338 | 370,881 | 418,279 | 573,430 | 705,484 |
| 1. Short-term receivables of customers |
|
|
549,323 | 253,977 | 268,863 | 447,666 | 577,156 |
| 2. Prepayments to suppliers |
|
|
70,552 | 72,207 | 73,702 | 60,192 | 71,023 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
10,850 | 9,380 | 16,359 | 14,756 | 13,511 |
| 6. Other short-term receivables |
|
|
35,449 | 47,602 | 71,642 | 62,663 | 55,640 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,836 | -12,286 | -12,286 | -11,847 | -11,847 |
| IV. Inventories |
|
|
1,234,346 | 444,937 | 426,265 | 1,013,691 | 1,801,052 |
| 1. Inventories |
|
|
1,234,346 | 444,937 | 426,265 | 1,013,691 | 1,801,052 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
312,694 | 257,566 | 309,711 | 185,955 | 165,560 |
| 1. Short-term prepaid expenses |
|
|
10,663 | 30,081 | 44,334 | 24,833 | 8,925 |
| 2. Deductible VAT |
|
|
301,900 | 227,419 | 265,312 | 160,696 | 156,064 |
| 3. Taxes and the State Receivables |
|
|
131 | 66 | 66 | 425 | 571 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,001,045 | 1,066,923 | 1,190,144 | 1,262,474 | 1,208,530 |
| I. Long-term receivables |
|
|
1,452 | 1,452 | 1,451 | 1,451 | 2,269 |
| 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 |
|
|
1,452 | 1,452 | 1,451 | 1,451 | 2,269 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
925,270 | 914,821 | 909,200 | 1,106,412 | 1,134,094 |
| 1. Tangible fixed assets |
|
|
898,462 | 888,696 | 883,775 | 1,081,687 | 1,110,069 |
| - Cost |
|
|
2,188,088 | 2,193,052 | 2,204,569 | 2,428,923 | 2,541,943 |
| - Accumulated depreciation |
|
|
-1,289,627 | -1,304,356 | -1,320,794 | -1,347,235 | -1,431,874 |
| 2. Fixed assets of financial leasing |
|
|
7,693 | 7,281 | 6,868 | 6,456 | 6,044 |
| - Cost |
|
|
13,187 | 13,187 | 13,187 | 13,187 | 13,187 |
| - Accumulated depreciation |
|
|
-5,495 | -5,907 | -6,319 | -6,731 | -7,143 |
| 3. Intangible fixed assets |
|
|
19,115 | 18,845 | 18,557 | 18,269 | 17,981 |
| - Cost |
|
|
29,766 | 29,766 | 29,766 | 29,766 | 29,766 |
| - Accumulated depreciation |
|
|
-10,651 | -10,922 | -11,210 | -11,498 | -11,785 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
32,554 | 107,206 | 236,969 | 114,919 | 30,890 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
32,554 | 107,206 | 236,969 | 114,919 | 30,890 |
| IV. Long-term financial investments |
|
|
16,484 | 16,856 | 16,934 | 17,251 | 15,935 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
15,977 | 16,350 | 16,427 | 16,745 | 15,429 |
| 3. Other investments in equity instruments |
|
|
507 | 507 | 507 | 507 | 507 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
18,860 | 21,233 | 21,307 | 19,228 | 23,200 |
| 1. Long-term prepaid expenses |
|
|
18,860 | 21,233 | 21,307 | 19,228 | 23,200 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
6,426 | 5,355 | 4,284 | 3,213 | 2,142 |
| TOTAL ASSETS |
|
|
3,259,089 | 2,189,317 | 2,397,318 | 3,166,245 | 3,958,801 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,191,450 | 1,173,794 | 1,346,290 | 2,057,737 | 2,777,520 |
| I. Current liabilities |
|
|
2,090,027 | 1,089,068 | 1,261,564 | 1,928,359 | 2,631,200 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,872,154 | 848,440 | 875,396 | 1,560,369 | 2,277,544 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
74,529 | 43,939 | 91,280 | 178,605 | 188,414 |
| 4. Advances from customers |
|
|
34,056 | 17,346 | 54,485 | 27,083 | 19,642 |
| 5. Taxes and other payables to the State Budget |
|
|
31,819 | 126,068 | 180,671 | 76,701 | 28,074 |
| 6. Payables to employees |
|
|
43,904 | 14,643 | 18,973 | 36,103 | 55,146 |
| 7. Short-term accrued expenses |
|
|
20,119 | 9,053 | 12,764 | 24,037 | 48,190 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
42 | | 44 | | |
| 11. Other short-term payables |
|
|
2,786 | 6,246 | 5,561 | 7,000 | 1,903 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
10,619 | 23,335 | 22,390 | 18,461 | 12,288 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
101,423 | 84,726 | 84,726 | 129,378 | 146,319 |
| 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 |
|
|
2,571 | 2,571 | 2,571 | 2,571 | 2,571 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
98,852 | 82,155 | 82,155 | 126,807 | 143,748 |
| 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 |
|
|
1,067,639 | 1,015,523 | 1,051,028 | 1,108,508 | 1,181,281 |
| I. ShareHolder's equity |
|
|
1,067,639 | 1,015,523 | 1,051,028 | 1,108,508 | 1,181,281 |
| 1. Owner's investment capital |
|
|
225,540 | 259,367 | 259,367 | 259,367 | 270,644 |
| 2. Share capital surplus |
|
|
107,610 | 107,610 | 107,610 | 107,610 | 137,975 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
400 | 400 | 400 | 400 | 400 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-58,231 | -88,188 | -80,554 | -58,367 | -74,589 |
| 8. Investment and development funds |
|
|
252,359 | 280,831 | 279,369 | 279,332 | 282,343 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
4,428 | 5,251 | 3,814 | 3,781 | 5,251 |
| 11. After tax undistributed profit |
|
|
459,889 | 367,735 | 397,572 | 431,900 | 487,001 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
418,056 | 273,348 | 273,014 | 260,852 | 389,114 |
| - Profit after tax undistributed this period |
|
|
41,833 | 94,388 | 124,558 | 171,048 | 97,886 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
75,644 | 82,516 | 83,449 | 84,484 | 72,257 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,259,089 | 2,189,317 | 2,397,318 | 3,166,245 | 3,958,801 |
There is no report.
|
|