|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,165,213 | 1,212,755 | 1,168,124 | 1,166,931 | 1,044,414 |
| I. Cash and cash equivalents |
|
|
38,281 | 28,449 | 41,201 | 35,216 | 51,417 |
| 1. Cash |
|
|
38,281 | 28,449 | 41,201 | 29,216 | 47,417 |
| 2. Cash equivalents |
|
|
| | | 6,000 | 4,000 |
| II. Short-term financial investments |
|
|
91,175 | 104,363 | 63,724 | 74,074 | 174,663 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
91,175 | 104,363 | 63,724 | 74,074 | 174,663 |
| III. Short-term receivables |
|
|
512,635 | 604,870 | 580,527 | 426,597 | 225,216 |
| 1. Short-term receivables of customers |
|
|
116,179 | 135,976 | 110,159 | 142,316 | 39,078 |
| 2. Prepayments to suppliers |
|
|
87,355 | 52,687 | 56,981 | 54,825 | 20,026 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
95,620 | 139,586 | 91,750 | 42,500 | 46,000 |
| 6. Other short-term receivables |
|
|
213,481 | 276,621 | 321,638 | 186,956 | 120,112 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
517,313 | 473,106 | 479,564 | 622,983 | 588,458 |
| 1. Inventories |
|
|
517,313 | 473,106 | 479,564 | 622,983 | 588,458 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
5,809 | 1,967 | 3,108 | 8,061 | 4,660 |
| 1. Short-term prepaid expenses |
|
|
551 | 295 | 346 | 650 | 537 |
| 2. Deductible VAT |
|
|
5,189 | 1,668 | 2,758 | 7,411 | 4,123 |
| 3. Taxes and the State Receivables |
|
|
69 | 4 | 4 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
108,889 | 114,100 | 111,823 | 97,758 | 136,556 |
| I. Long-term receivables |
|
|
29 | 29 | 29 | 18,900 | 18,900 |
| 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 |
|
|
29 | 29 | 29 | 18,900 | 18,900 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
37,433 | 35,047 | 33,193 | 33,671 | 34,037 |
| 1. Tangible fixed assets |
|
|
36,850 | 34,499 | 32,679 | 33,192 | 33,594 |
| - Cost |
|
|
98,316 | 97,822 | 97,922 | 99,825 | 102,177 |
| - Accumulated depreciation |
|
|
-61,466 | -63,323 | -65,243 | -66,632 | -68,583 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
583 | 548 | 513 | 478 | 443 |
| - Cost |
|
|
919 | 919 | 919 | 919 | 919 |
| - Accumulated depreciation |
|
|
-336 | -371 | -406 | -441 | -476 |
| III. Real Estate Investments |
|
|
1,750 | 1,641 | 1,531 | 1,422 | 1,313 |
| - Cost |
|
|
3,500 | 3,500 | 3,500 | 3,500 | 3,500 |
| - Accumulated depreciation |
|
|
-1,750 | -1,859 | -1,969 | -2,078 | -2,187 |
| IV. Long-term assets in progress |
|
|
383 | 482 | 482 | 482 | 2,499 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
383 | 482 | 482 | 482 | 2,499 |
| IV. Long-term financial investments |
|
|
63,489 | 71,469 | 71,547 | 38,351 | 75,186 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
22,314 | 22,194 | 22,272 | 38,351 | 37,686 |
| 3. Other investments in equity instruments |
|
|
41,175 | 49,275 | 49,275 | | 37,500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
2,222 | 1,953 | 1,665 | 1,660 | 1,452 |
| 1. Long-term prepaid expenses |
|
|
2,222 | 1,953 | 1,619 | 1,551 | 1,281 |
| 2. Deferred income tax assets |
|
|
| | 45 | 108 | 171 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
3,583 | 3,480 | 3,376 | 3,273 | 3,170 |
| TOTAL ASSETS |
|
|
1,274,102 | 1,326,855 | 1,279,947 | 1,264,689 | 1,180,970 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
510,888 | 498,119 | 449,639 | 426,522 | 340,975 |
| I. Current liabilities |
|
|
484,143 | 480,011 | 435,443 | 426,424 | 340,439 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
335,041 | 333,161 | 328,118 | 302,291 | 239,777 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
114,228 | 118,688 | 82,639 | 63,704 | 63,670 |
| 4. Advances from customers |
|
|
29,413 | 17,674 | 16,214 | 50,460 | 27,159 |
| 5. Taxes and other payables to the State Budget |
|
|
3,571 | 8,382 | 6,957 | 8,249 | 8,014 |
| 6. Payables to employees |
|
|
813 | 1,103 | 837 | 764 | 889 |
| 7. Short-term accrued expenses |
|
|
214 | 458 | 139 | 239 | 234 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
647 | 330 | 372 | 422 | 530 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
216 | 216 | 166 | 295 | 165 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
26,745 | 18,107 | 14,196 | 98 | 536 |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
26,341 | 17,841 | 14,093 | | 536 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
405 | 267 | 103 | 98 | |
| 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 |
|
|
763,214 | 828,737 | 830,308 | 838,167 | 839,996 |
| I. ShareHolder's equity |
|
|
763,214 | 828,737 | 830,308 | 838,167 | 839,996 |
| 1. Owner's investment capital |
|
|
618,000 | 618,000 | 618,000 | 618,000 | 618,000 |
| 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 |
|
|
2,000 | 2,000 | 2,000 | 2,500 | 2,500 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
30,146 | 36,176 | 37,021 | 43,632 | 44,707 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
26,555 | 26,555 | 36,221 | 34,821 | 34,821 |
| - Profit after tax undistributed this period |
|
|
3,592 | 9,621 | 800 | 8,811 | 9,886 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
113,068 | 172,561 | 173,288 | 174,036 | 174,789 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,274,102 | 1,326,855 | 1,279,947 | 1,264,689 | 1,180,970 |
There is no report.
|
|