|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,903,771 | 2,750,271 | 2,071,014 | 1,405,469 | 1,966,215 |
| I. Cash and cash equivalents |
|
|
130,686 | 78,176 | 26,871 | 101,478 | 78,761 |
| 1. Cash |
|
|
130,686 | 78,166 | 26,861 | 101,468 | 78,751 |
| 2. Cash equivalents |
|
|
| 10 | 10 | 10 | 10 |
| II. Short-term financial investments |
|
|
10 | | | | 10,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
10 | | | | 10,000 |
| III. Short-term receivables |
|
|
573,430 | 705,484 | 581,859 | 483,630 | 406,568 |
| 1. Short-term receivables of customers |
|
|
447,666 | 577,156 | 471,919 | 357,997 | 339,513 |
| 2. Prepayments to suppliers |
|
|
60,192 | 71,023 | 60,990 | 69,022 | 13,827 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
14,756 | 13,511 | 5,460 | 11,376 | 11,490 |
| 6. Other short-term receivables |
|
|
62,663 | 55,640 | 55,346 | 57,091 | 62,956 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,847 | -11,847 | -11,857 | -11,857 | -21,219 |
| IV. Inventories |
|
|
1,013,691 | 1,801,052 | 1,360,856 | 637,280 | 1,360,209 |
| 1. Inventories |
|
|
1,013,691 | 1,801,052 | 1,360,856 | 637,280 | 1,360,209 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
185,955 | 165,560 | 101,428 | 183,080 | 110,679 |
| 1. Short-term prepaid expenses |
|
|
24,833 | 8,925 | 30,396 | 52,547 | 38,068 |
| 2. Deductible VAT |
|
|
160,696 | 156,064 | 70,702 | 130,442 | 72,592 |
| 3. Taxes and the State Receivables |
|
|
425 | 571 | 330 | 91 | 19 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,262,474 | 1,208,530 | 1,322,702 | 1,382,586 | 1,454,687 |
| I. Long-term receivables |
|
|
1,451 | 2,269 | 2,249 | 2,232 | 1,208 |
| 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 |
|
|
1,451 | 2,269 | 2,249 | 2,232 | 1,208 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,106,412 | 1,134,094 | 1,128,447 | 1,138,254 | 1,391,186 |
| 1. Tangible fixed assets |
|
|
1,081,687 | 1,110,069 | 1,105,122 | 1,115,503 | 1,374,069 |
| - Cost |
|
|
2,428,923 | 2,541,943 | 2,539,803 | 2,550,137 | 2,857,654 |
| - Accumulated depreciation |
|
|
-1,347,235 | -1,431,874 | -1,434,681 | -1,434,634 | -1,483,585 |
| 2. Fixed assets of financial leasing |
|
|
6,456 | 6,044 | 5,632 | 5,220 | |
| - Cost |
|
|
13,187 | 13,187 | 13,187 | 13,187 | |
| - Accumulated depreciation |
|
|
-6,731 | -7,143 | -7,555 | -7,967 | |
| 3. Intangible fixed assets |
|
|
18,269 | 17,981 | 17,693 | 17,531 | 17,117 |
| - Cost |
|
|
29,766 | 29,766 | 29,766 | 29,766 | 29,766 |
| - Accumulated depreciation |
|
|
-11,498 | -11,785 | -12,073 | -12,235 | -12,649 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
114,919 | 30,890 | 151,244 | 199,257 | 11,910 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
114,919 | 30,890 | 151,244 | 199,257 | 11,910 |
| IV. Long-term financial investments |
|
|
17,251 | 15,935 | 15,988 | 16,076 | 16,832 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
16,745 | 15,429 | 15,481 | 15,570 | 16,326 |
| 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 |
|
|
19,228 | 23,200 | 23,703 | 26,768 | 33,550 |
| 1. Long-term prepaid expenses |
|
|
19,228 | 23,200 | 23,703 | 26,768 | 33,550 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
3,213 | 2,142 | 1,071 | | |
| TOTAL ASSETS |
|
|
3,166,245 | 3,958,801 | 3,393,715 | 2,788,055 | 3,420,903 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
2,057,737 | 2,777,520 | 2,199,338 | 1,667,865 | 2,264,570 |
| I. Current liabilities |
|
|
1,928,359 | 2,631,200 | 2,066,973 | 1,539,632 | 2,140,809 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,560,369 | 2,277,544 | 1,826,862 | 1,266,363 | 1,875,192 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
178,605 | 188,414 | 102,414 | 80,601 | 95,568 |
| 4. Advances from customers |
|
|
27,083 | 19,642 | 26,712 | 23,360 | 29,592 |
| 5. Taxes and other payables to the State Budget |
|
|
76,701 | 28,074 | 39,511 | 115,860 | 60,892 |
| 6. Payables to employees |
|
|
36,103 | 55,146 | 30,277 | 16,000 | 29,138 |
| 7. Short-term accrued expenses |
|
|
24,037 | 48,190 | 19,307 | 14,701 | 32,622 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
7,000 | 1,903 | 2,489 | 2,461 | 1,324 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
18,461 | 12,288 | 19,402 | 20,287 | 16,481 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
129,378 | 146,319 | 132,365 | 128,233 | 123,761 |
| 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 |
|
|
126,807 | 143,748 | 129,794 | 125,662 | 121,190 |
| 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 |
|
|
1,108,508 | 1,181,281 | 1,194,377 | 1,120,190 | 1,156,332 |
| I. ShareHolder's equity |
|
|
1,108,508 | 1,181,281 | 1,194,377 | 1,120,190 | 1,156,332 |
| 1. Owner's investment capital |
|
|
259,367 | 270,644 | 270,644 | 297,706 | 297,706 |
| 2. Share capital surplus |
|
|
107,610 | 137,975 | 137,975 | 137,975 | 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 |
|
|
-58,367 | -74,589 | -85,503 | -92,857 | -71,766 |
| 8. Investment and development funds |
|
|
279,332 | 282,343 | 299,695 | 304,236 | 304,236 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
3,781 | 5,251 | 5,251 | 11,565 | 11,565 |
| 11. After tax undistributed profit |
|
|
431,900 | 487,001 | 493,152 | 387,582 | 401,817 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
260,852 | 389,114 | 363,086 | 255,533 | 248,081 |
| - Profit after tax undistributed this period |
|
|
171,048 | 97,886 | 130,066 | 132,049 | 153,736 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
84,484 | 72,257 | 72,764 | 73,583 | 74,399 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,166,245 | 3,958,801 | 3,393,715 | 2,788,055 | 3,420,903 |
There is no report.
|
|