|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,296,763 | 960,363 | 910,586 | 1,032,127 | 1,190,311 |
| I. Cash and cash equivalents |
|
|
335,114 | 155,588 | 280,806 | 172,509 | 671,218 |
| 1. Cash |
|
|
183,014 | 155,488 | 250,706 | 152,309 | 384,017 |
| 2. Cash equivalents |
|
|
152,100 | 100 | 30,100 | 20,200 | 287,200 |
| II. Short-term financial investments |
|
|
118,140 | 119,557 | 175,781 | 228,898 | 172,978 |
| 1. Trading securities |
|
|
5,033 | 5,033 | 5,033 | 4,996 | 4,058 |
| 2. Provision for diminution in value of trading securities |
|
|
-764 | -896 | -937 | -1,279 | -951 |
| 3. Investments holding until maturity |
|
|
113,871 | 115,421 | 171,686 | 225,181 | 169,871 |
| III. Short-term receivables |
|
|
663,315 | 521,734 | 282,772 | 423,164 | 170,925 |
| 1. Short-term receivables of customers |
|
|
145,918 | 115,967 | 96,365 | 123,342 | 126,476 |
| 2. Prepayments to suppliers |
|
|
6,685 | 17,921 | 3,736 | 1,175 | 1,245 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
459,000 | 384,000 | 175,000 | 275,000 | 15,000 |
| 6. Other short-term receivables |
|
|
56,919 | 18,263 | 22,001 | 37,978 | 43,292 |
| 7. Provision for doubtful short-term receivables |
|
|
-5,206 | -14,416 | -14,331 | -14,331 | -15,088 |
| IV. Inventories |
|
|
125,290 | 110,838 | 113,048 | 158,271 | 125,915 |
| 1. Inventories |
|
|
129,628 | 115,176 | 115,791 | 161,014 | 130,512 |
| 2. Provision for decline in value of inventories |
|
|
-4,338 | -4,338 | -2,743 | -2,743 | -4,597 |
| V. Other current assets |
|
|
54,904 | 52,645 | 58,179 | 49,285 | 49,276 |
| 1. Short-term prepaid expenses |
|
|
3,832 | 6,572 | 6,526 | 4,706 | 4,848 |
| 2. Deductible VAT |
|
|
49,046 | 43,028 | 46,183 | 40,609 | 41,799 |
| 3. Taxes and the State Receivables |
|
|
2,026 | 3,046 | 5,469 | 3,970 | 2,629 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,083,520 | 1,066,225 | 1,047,871 | 1,035,166 | 1,017,198 |
| I. Long-term receivables |
|
|
23 | 23 | 23 | 23 | 23 |
| 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 |
|
|
23 | 23 | 23 | 23 | 23 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
596,763 | 579,826 | 567,938 | 551,792 | 539,984 |
| 1. Tangible fixed assets |
|
|
595,577 | 578,795 | 567,002 | 550,951 | 538,222 |
| - Cost |
|
|
1,145,996 | 1,145,910 | 1,153,785 | 1,156,421 | 1,161,737 |
| - Accumulated depreciation |
|
|
-550,418 | -567,115 | -586,783 | -605,470 | -623,516 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,186 | 1,032 | 937 | 841 | 1,762 |
| - Cost |
|
|
13,644 | 13,644 | 13,644 | 13,644 | 14,697 |
| - Accumulated depreciation |
|
|
-12,458 | -12,612 | -12,707 | -12,803 | -12,935 |
| III. Real Estate Investments |
|
|
20,057 | 19,858 | 19,659 | 19,460 | 19,261 |
| - Cost |
|
|
25,795 | 25,795 | 25,795 | 25,795 | 25,795 |
| - Accumulated depreciation |
|
|
-5,738 | -5,937 | -6,136 | -6,335 | -6,534 |
| IV. Long-term assets in progress |
|
|
64,253 | 64,444 | 60,526 | 64,526 | 60,005 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
64,253 | 64,444 | 60,526 | 64,526 | 60,005 |
| IV. Long-term financial investments |
|
|
200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | 200,000 |
| 5. Investments holding until maturity |
|
|
200,000 | 200,000 | 200,000 | 200,000 | |
| V. Total other long-term assets |
|
|
202,423 | 202,073 | 199,725 | 199,365 | 197,925 |
| 1. Long-term prepaid expenses |
|
|
202,953 | 199,732 | 197,266 | 197,133 | 195,861 |
| 2. Deferred income tax assets |
|
|
-529 | 2,342 | 2,459 | 2,232 | 2,065 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,380,283 | 2,026,588 | 1,958,457 | 2,067,293 | 2,207,510 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
966,127 | 596,838 | 524,352 | 599,115 | 712,334 |
| I. Current liabilities |
|
|
950,642 | 582,724 | 510,311 | 585,427 | 698,768 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
601,871 | 384,892 | 331,780 | 303,766 | 313,887 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
131,592 | 79,473 | 75,723 | 95,412 | 118,965 |
| 4. Advances from customers |
|
|
22,899 | 13,352 | 12,520 | 20,067 | 25,728 |
| 5. Taxes and other payables to the State Budget |
|
|
19,725 | | 4,772 | 12,902 | 12,253 |
| 6. Payables to employees |
|
|
11,950 | | 8,703 | 20,065 | 27,188 |
| 7. Short-term accrued expenses |
|
|
140,396 | 76,497 | 63,020 | 125,344 | 177,033 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
7,516 | 20,974 | 8,779 | 2,876 | 18,727 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
14,694 | 7,535 | 5,015 | 4,995 | 4,987 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
15,484 | 14,114 | 14,041 | 13,688 | 13,566 |
| 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 |
|
|
3,043 | 2,646 | 2,646 | 2,646 | 2,646 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
12,441 | 11,468 | 11,395 | 11,042 | 10,920 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,414,156 | 1,429,750 | 1,434,105 | 1,468,178 | 1,495,176 |
| I. ShareHolder's equity |
|
|
1,414,156 | 1,429,750 | 1,434,105 | 1,468,178 | 1,495,176 |
| 1. Owner's investment capital |
|
|
187,527 | 187,527 | 187,527 | 187,527 | 187,527 |
| 2. Share capital surplus |
|
|
485,821 | 485,821 | 485,821 | 485,821 | 485,821 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
-83,913 | -83,913 | -83,896 | -83,896 | -83,896 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
581,629 | 581,629 | 581,629 | 581,629 | 581,629 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
243,092 | 258,680 | 262,823 | 296,897 | 323,890 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
145,160 | 241,268 | 236,460 | 236,460 | 207,190 |
| - Profit after tax undistributed this period |
|
|
97,932 | 17,412 | 26,363 | 60,437 | 116,700 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| 6 | 201 | 200 | 205 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,380,283 | 2,026,588 | 1,958,457 | 2,067,293 | 2,207,510 |
There is no report.
|
|