|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
350,001 | 359,440 | 430,717 | 473,255 | 513,467 |
| I. Cash and cash equivalents |
|
|
72,821 | 56,629 | 53,032 | 73,088 | 101,107 |
| 1. Cash |
|
|
59,760 | 53,623 | 47,767 | 48,099 | 86,165 |
| 2. Cash equivalents |
|
|
13,061 | 3,006 | 5,266 | 24,988 | 14,942 |
| II. Short-term financial investments |
|
|
143,168 | 162,667 | 190,382 | 223,500 | 239,824 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
143,168 | 162,667 | 190,382 | 223,500 | 239,824 |
| III. Short-term receivables |
|
|
65,971 | 69,983 | 91,140 | 74,850 | 59,016 |
| 1. Short-term receivables of customers |
|
|
23,152 | 25,484 | 40,895 | 29,670 | 26,073 |
| 2. Prepayments to suppliers |
|
|
13,613 | 11,920 | 16,124 | 11,370 | 5,022 |
| 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 |
|
|
29,501 | 32,875 | 34,391 | 34,084 | 28,121 |
| 7. Provision for doubtful short-term receivables |
|
|
-295 | -295 | -270 | -273 | -199 |
| IV. Inventories |
|
|
53,585 | 55,218 | 79,379 | 84,827 | 93,734 |
| 1. Inventories |
|
|
53,585 | 55,218 | 79,379 | 84,827 | 93,734 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
14,455 | 14,943 | 16,784 | 16,991 | 19,785 |
| 1. Short-term prepaid expenses |
|
|
4,580 | 6,143 | 6,349 | 5,634 | 6,226 |
| 2. Deductible VAT |
|
|
9,060 | 8,700 | 10,435 | 11,356 | 13,559 |
| 3. Taxes and the State Receivables |
|
|
815 | 100 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
228,865 | 228,375 | 228,101 | 233,425 | 240,952 |
| I. Long-term receivables |
|
|
8,063 | 9,416 | 7,844 | 6,249 | 6,314 |
| 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 |
|
|
8,063 | 9,416 | 7,844 | 6,249 | 6,314 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
112,422 | 113,321 | 112,591 | 109,828 | 119,715 |
| 1. Tangible fixed assets |
|
|
93,595 | 94,597 | 104,010 | 101,324 | 111,225 |
| - Cost |
|
|
257,325 | 264,684 | 279,123 | 283,130 | 298,734 |
| - Accumulated depreciation |
|
|
-163,731 | -170,087 | -175,113 | -181,806 | -187,509 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
18,828 | 18,724 | 8,581 | 8,504 | 8,490 |
| - Cost |
|
|
22,289 | 22,289 | 12,239 | 12,239 | 12,297 |
| - Accumulated depreciation |
|
|
-3,461 | -3,565 | -3,658 | -3,735 | -3,807 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,184 | 730 | 115 | 172 | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,184 | 730 | 115 | 172 | |
| IV. Long-term financial investments |
|
|
61,576 | 61,415 | 61,078 | 72,074 | 68,811 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
49,671 | 50,069 | 52,202 | 62,548 | 60,228 |
| 3. Other investments in equity instruments |
|
|
6,405 | 6,405 | 6,405 | 6,405 | 6,405 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| -559 | | | -943 |
| 5. Investments holding until maturity |
|
|
5,500 | 5,500 | 2,471 | 3,121 | 3,121 |
| V. Total other long-term assets |
|
|
10,391 | 10,462 | 15,639 | 16,464 | 19,671 |
| 1. Long-term prepaid expenses |
|
|
10,391 | 10,462 | 15,639 | 16,464 | 19,671 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
35,228 | 33,031 | 30,834 | 28,638 | 26,441 |
| TOTAL ASSETS |
|
|
578,866 | 587,815 | 658,818 | 706,680 | 754,419 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
123,392 | 98,139 | 130,440 | 146,876 | 166,698 |
| I. Current liabilities |
|
|
115,515 | 90,705 | 129,190 | 145,874 | 164,498 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
30,657 | 7,677 | 12,142 | 10,798 | 24,134 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
39,737 | 41,515 | 52,696 | 59,161 | 61,426 |
| 4. Advances from customers |
|
|
4,463 | 2,410 | 2,480 | 1,403 | 2,604 |
| 5. Taxes and other payables to the State Budget |
|
|
5,675 | 6,060 | 15,414 | 18,508 | 15,713 |
| 6. Payables to employees |
|
|
26,776 | 23,091 | 32,885 | 41,889 | 44,280 |
| 7. Short-term accrued expenses |
|
|
3,725 | 6,355 | 9,051 | 9,489 | 7,211 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
2,810 | 2,730 | 3,521 | 3,549 | 4,148 |
| 12. Provision for short term payables |
|
|
| 30 | 161 | 239 | |
| 13. Bonus and welfare fund |
|
|
1,672 | 838 | 838 | 838 | 4,982 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
7,877 | 7,434 | 1,250 | 1,002 | 2,200 |
| 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 |
|
|
300 | 300 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
7,577 | 7,134 | 1,250 | 1,002 | 2,200 |
| 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 |
|
|
455,474 | 489,676 | 528,378 | 559,804 | 587,721 |
| I. ShareHolder's equity |
|
|
455,474 | 489,676 | 528,378 | 559,804 | 587,721 |
| 1. Owner's investment capital |
|
|
450,000 | 450,000 | 450,000 | 450,000 | 450,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-55,374 | -29,708 | 1,276 | 30,471 | 55,366 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-77,288 | -55,374 | -55,374 | -55,374 | -55,374 |
| - Profit after tax undistributed this period |
|
|
21,914 | 25,666 | 56,650 | 85,845 | 110,740 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
60,848 | 69,384 | 77,103 | 79,332 | 82,354 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
578,866 | 587,815 | 658,818 | 706,680 | 754,419 |
There is no report.
|
|