|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,496,321 | 1,888,828 | 2,353,999 | 2,303,168 | 2,553,267 |
 | I. Cash and cash equivalents |
|
|
1,038,024 | 50,545 | 55,869 | 19,414 | 11,343 |
 | 1. Cash |
|
|
1,038,024 | 50,545 | 55,869 | 19,414 | 11,343 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
82,767 | 183,649 | 242,767 | 142,767 | 142,767 |
 | 1. Trading securities |
|
|
9,767 | 9,767 | 9,767 | 9,767 | 9,767 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
73,000 | 173,882 | 233,000 | 133,000 | 133,000 |
 | III. Short-term receivables |
|
|
830,781 | 817,543 | 860,840 | 933,984 | 574,845 |
 | 1. Short-term receivables of customers |
|
|
661,219 | 522,220 | 877,277 | 916,191 | 523,799 |
 | 2. Prepayments to suppliers |
|
|
233,152 | 363,873 | 50,656 | 90,787 | 119,864 |
 | 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 |
|
|
14,053 | 9,093 | 16,403 | 10,503 | 14,679 |
 | 7. Provision for doubtful short-term receivables |
|
|
-77,643 | -77,643 | -83,497 | -83,497 | -83,497 |
 | IV. Inventories |
|
|
520,564 | 774,346 | 1,128,904 | 1,164,297 | 1,718,992 |
 | 1. Inventories |
|
|
521,065 | 774,847 | 1,129,404 | 1,164,797 | 1,719,493 |
 | 2. Provision for decline in value of inventories |
|
|
-500 | -500 | -500 | -500 | -500 |
 | V. Other current assets |
|
|
24,185 | 62,745 | 65,619 | 42,707 | 105,319 |
 | 1. Short-term prepaid expenses |
|
|
| 29,491 | 9,106 | 5,887 | 15,814 |
 | 2. Deductible VAT |
|
|
23,830 | 31,098 | 51,349 | 31,907 | 84,581 |
 | 3. Taxes and the State Receivables |
|
|
355 | 2,157 | 5,164 | 4,912 | 4,924 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,516,647 | 1,467,204 | 1,424,569 | 1,381,322 | 1,361,725 |
 | I. Long-term receivables |
|
|
22,722 | 22,538 | 22,538 | 22,538 | 22,538 |
 | 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 |
|
|
22,722 | 22,538 | 22,538 | 22,538 | 22,538 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,429,088 | 1,392,546 | 1,355,420 | 1,318,724 | 1,281,706 |
 | 1. Tangible fixed assets |
|
|
1,428,602 | 1,391,553 | 1,354,503 | 1,317,001 | 1,280,110 |
 | - Cost |
|
|
2,738,158 | 2,737,353 | 2,737,173 | 2,733,821 | 2,729,109 |
 | - Accumulated depreciation |
|
|
-1,309,556 | -1,345,800 | -1,382,670 | -1,416,819 | -1,448,999 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
487 | 993 | 917 | 1,722 | 1,596 |
 | - Cost |
|
|
2,508 | 3,073 | 3,073 | 3,973 | 3,973 |
 | - Accumulated depreciation |
|
|
-2,022 | -2,080 | -2,157 | -2,250 | -2,377 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | 1,009 | 27,501 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | 1,009 | 27,501 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
64,837 | 52,120 | 46,611 | 39,052 | 29,981 |
 | 1. Long-term prepaid expenses |
|
|
64,837 | 52,120 | 44,965 | 37,406 | 28,334 |
 | 2. Deferred income tax assets |
|
|
| | 1,646 | 1,646 | 1,646 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,012,968 | 3,356,033 | 3,778,568 | 3,684,490 | 3,914,991 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,476,555 | 2,815,781 | 3,231,164 | 3,148,328 | 3,416,799 |
 | I. Current liabilities |
|
|
2,926,078 | 1,664,531 | 2,158,164 | 2,018,328 | 2,291,799 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,355,244 | 831,053 | 1,396,771 | 1,267,881 | 1,436,754 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
601,956 | 766,824 | 694,926 | 400,156 | 779,868 |
 | 4. Advances from customers |
|
|
14,348 | 377 | 624 | 6,831 | 739 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,656 | 2,791 | 941 | 603 | 599 |
 | 6. Payables to employees |
|
|
15,083 | 16,001 | 11,061 | 12,034 | 10,845 |
 | 7. Short-term accrued expenses |
|
|
28,823 | 40,634 | 52,655 | 54,788 | 61,324 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 108,931 | |
 | 11. Other short-term payables |
|
|
907,856 | 6,741 | 1,074 | 166,994 | 1,162 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
111 | 111 | 111 | 111 | 509 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
550,477 | 1,151,250 | 1,073,000 | 1,130,000 | 1,125,000 |
 | 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 |
|
|
10,477 | | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
540,000 | 1,151,250 | 1,073,000 | 1,130,000 | 1,125,000 |
 | 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 |
|
|
536,413 | 540,251 | 547,404 | 536,162 | 498,192 |
 | I. ShareHolder's equity |
|
|
536,413 | 540,251 | 547,404 | 536,162 | 498,192 |
 | 1. Owner's investment capital |
|
|
190,000 | 190,000 | 190,000 | 190,000 | 190,000 |
 | 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 |
|
|
346,413 | 350,251 | 357,404 | 346,162 | 308,192 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-51,562 | 348,485 | 359,735 | 359,735 | 359,735 |
 | - Profit after tax undistributed this period |
|
|
397,975 | 1,766 | -2,331 | -13,573 | -51,543 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,012,968 | 3,356,033 | 3,778,568 | 3,684,490 | 3,914,991 |
There is no report.
|
|