|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,353,667 | 1,016,692 | 906,150 | 771,213 | 823,947 |
| I. Cash and cash equivalents |
|
|
223,550 | 86,814 | 149,899 | 120,837 | 189,426 |
| 1. Cash |
|
|
223,550 | 86,814 | 149,899 | 120,837 | 129,426 |
| 2. Cash equivalents |
|
|
| | | | 60,000 |
| II. Short-term financial investments |
|
|
72,252 | 120,200 | 70,200 | 20,200 | 20,200 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
72,252 | 120,200 | 70,200 | 20,200 | 20,200 |
| III. Short-term receivables |
|
|
926,112 | 637,452 | 575,270 | 512,576 | 518,248 |
| 1. Short-term receivables of customers |
|
|
832,911 | 632,108 | 563,401 | 506,429 | 525,704 |
| 2. Prepayments to suppliers |
|
|
43,743 | 35,560 | 41,858 | 39,038 | 11,955 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
6,875 | 6,400 | 9,925 | 9,450 | 19,475 |
| 6. Other short-term receivables |
|
|
71,500 | 40,926 | 37,629 | 34,596 | 33,897 |
| 7. Provision for doubtful short-term receivables |
|
|
-28,917 | -77,542 | -77,542 | -76,937 | -72,783 |
| IV. Inventories |
|
|
100,306 | 116,021 | 74,837 | 84,913 | 77,083 |
| 1. Inventories |
|
|
100,306 | 116,021 | 74,837 | 84,913 | 82,511 |
| 2. Provision for decline in value of inventories |
|
|
| | | | -5,428 |
| V. Other current assets |
|
|
31,447 | 56,205 | 35,944 | 32,688 | 18,990 |
| 1. Short-term prepaid expenses |
|
|
7,051 | 14,088 | 12,055 | 10,062 | 6,962 |
| 2. Deductible VAT |
|
|
23,937 | 38,601 | 19,047 | 17,792 | 7,195 |
| 3. Taxes and the State Receivables |
|
|
459 | 3,515 | 4,842 | 4,834 | 4,833 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
919,160 | 908,656 | 814,509 | 787,137 | 763,973 |
| I. Long-term receivables |
|
|
80,830 | 52,400 | 48,575 | 50,385 | 49,919 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
22,337 | 19,187 | 15,187 | 15,187 | 15,187 |
| 5. Other long-term receivables |
|
|
58,493 | 33,213 | 33,387 | 35,198 | 34,732 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
174,108 | 126,199 | 121,069 | 113,983 | 109,420 |
| 1. Tangible fixed assets |
|
|
90,301 | 36,556 | 33,449 | 28,385 | 25,845 |
| - Cost |
|
|
272,575 | 192,565 | 192,701 | 183,214 | 183,191 |
| - Accumulated depreciation |
|
|
-182,274 | -156,010 | -159,253 | -154,829 | -157,346 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
83,807 | 89,644 | 87,621 | 85,598 | 83,575 |
| - Cost |
|
|
100,675 | 108,165 | 108,165 | 108,165 | 108,165 |
| - Accumulated depreciation |
|
|
-16,868 | -18,522 | -20,545 | -22,568 | -24,591 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
3,015 | 340 | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
3,015 | 340 | | | |
| IV. Long-term financial investments |
|
|
98,097 | 130,458 | 128,905 | 129,938 | 132,556 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
81,757 | 128,544 | 126,991 | 128,024 | 130,642 |
| 3. Other investments in equity instruments |
|
|
16,340 | 18,254 | 18,254 | 18,254 | 18,254 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| -16,340 | -16,340 | -16,340 | -16,340 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
545,414 | 595,453 | 513,763 | 491,850 | 472,314 |
| 1. Long-term prepaid expenses |
|
|
544,752 | 592,613 | 510,963 | 489,106 | 469,539 |
| 2. Deferred income tax assets |
|
|
662 | 2,840 | 2,800 | 2,744 | 2,776 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
17,696 | 3,805 | 2,197 | 980 | -237 |
| TOTAL ASSETS |
|
|
2,272,827 | 1,925,348 | 1,720,660 | 1,558,350 | 1,587,919 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,792,299 | 1,564,534 | 1,449,280 | 1,272,046 | 1,285,427 |
| I. Current liabilities |
|
|
1,592,537 | 1,411,293 | 1,392,062 | 1,224,253 | 1,246,179 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
618,930 | 672,392 | 628,979 | 538,793 | 588,494 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
892,194 | 685,657 | 698,110 | 622,669 | 594,296 |
| 4. Advances from customers |
|
|
3,082 | 1,936 | 7,747 | 7,401 | 4,272 |
| 5. Taxes and other payables to the State Budget |
|
|
19,324 | 7,925 | 3,418 | 1,050 | 2,132 |
| 6. Payables to employees |
|
|
8,939 | 8,410 | 7,665 | 8,542 | 8,233 |
| 7. Short-term accrued expenses |
|
|
1,887 | 914 | 1,485 | 1,305 | 3,160 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 1,400 | 90 | | 90 |
| 11. Other short-term payables |
|
|
47,620 | 32,096 | 44,006 | 43,931 | 44,939 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
562 | 562 | 562 | 562 | 562 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
199,762 | 153,241 | 57,218 | 47,792 | 39,247 |
| 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 |
|
|
36,829 | 28,292 | 15,887 | 16,340 | 11,870 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
159,021 | 104,675 | 9,569 | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
3,913 | 9,306 | 21,104 | 21,104 | 17,339 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| 10,968 | 10,658 | 10,348 | 10,038 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
480,528 | 360,814 | 271,379 | 286,304 | 302,493 |
| I. ShareHolder's equity |
|
|
480,528 | 360,814 | 271,379 | 286,304 | 302,493 |
| 1. Owner's investment capital |
|
|
373,399 | 373,399 | 373,399 | 373,399 | 373,399 |
| 2. Share capital surplus |
|
|
1,433 | 1,433 | 1,433 | 1,433 | 1,433 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-4 | -4 | -4 | -4 | -4 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
306 | 306 | 306 | 306 | 306 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
74,616 | -22,041 | -111,172 | -96,052 | -79,233 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
69,983 | -14,747 | -84,632 | -85,190 | -84,255 |
| - Profit after tax undistributed this period |
|
|
4,633 | -7,294 | -26,540 | -10,862 | 5,022 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
30,776 | 7,720 | 7,416 | 7,222 | 6,590 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,272,827 | 1,925,348 | 1,720,660 | 1,558,350 | 1,587,919 |
There is no report.
|
|