|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,468,121 | 2,974,425 | 4,024,014 | 1,734,763 | 1,269,153 |
| I. Cash and cash equivalents |
|
|
170,008 | 52,393 | 76,588 | 53,412 | 179,725 |
| 1. Cash |
|
|
170,008 | 52,393 | 76,588 | 53,412 | 179,725 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
1,359,195 | 1,452,440 | 1,799,868 | 482,672 | 412,929 |
| 1. Short-term receivables of customers |
|
|
1,355,554 | 1,441,400 | 1,786,464 | 466,582 | 239,271 |
| 2. Prepayments to suppliers |
|
|
2,539 | 8,340 | 11,800 | 7,158 | 174,019 |
| 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 |
|
|
4,902 | 6,581 | 5,576 | 12,779 | 3,655 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,800 | -3,881 | -3,972 | -3,847 | -4,015 |
| IV. Inventories |
|
|
892,540 | 1,402,445 | 2,037,707 | 1,196,674 | 672,331 |
| 1. Inventories |
|
|
892,540 | 1,402,445 | 2,037,707 | 1,196,674 | 672,331 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
46,379 | 67,146 | 109,851 | 2,004 | 4,167 |
| 1. Short-term prepaid expenses |
|
|
2,403 | 1,541 | 1,491 | 1,880 | 4,050 |
| 2. Deductible VAT |
|
|
43,436 | 65,101 | 108,360 | 86 | |
| 3. Taxes and the State Receivables |
|
|
540 | 505 | | 38 | 117 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
82,666 | 80,501 | 79,529 | 79,955 | 78,060 |
| I. Long-term receivables |
|
|
3,063 | 2,794 | 2,794 | 2,794 | 2,861 |
| 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 |
|
|
3,063 | 2,794 | 2,794 | 2,794 | 2,861 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
| | | | |
| 1. Tangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
15,446 | 15,446 | 15,446 | 15,446 | 15,446 |
| - Accumulated depreciation |
|
|
-15,446 | -15,446 | -15,446 | -15,446 | -15,446 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
70,040 | 68,874 | 67,708 | 66,542 | 65,376 |
| - Cost |
|
|
134,772 | 134,772 | 134,772 | 134,772 | 134,772 |
| - Accumulated depreciation |
|
|
-64,732 | -65,898 | -67,064 | -68,230 | -69,396 |
| IV. Long-term assets in progress |
|
|
148 | 148 | 798 | 776 | 112 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
148 | 148 | 798 | 776 | 112 |
| 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 |
|
|
9,414 | 8,684 | 8,228 | 9,842 | 9,710 |
| 1. Long-term prepaid expenses |
|
|
9,414 | 8,684 | 8,228 | 9,842 | 9,710 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,550,787 | 3,054,926 | 4,103,543 | 1,814,718 | 1,347,213 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,903,734 | 2,363,697 | 3,405,552 | 1,087,693 | 598,714 |
| I. Current liabilities |
|
|
1,898,541 | 2,357,601 | 3,399,235 | 1,081,244 | 592,185 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
926,536 | 2,056,116 | 1,354,572 | 724,265 | 1,111 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
692,861 | 169,043 | 1,857,168 | 197,878 | 461,924 |
| 4. Advances from customers |
|
|
48,866 | 53,253 | 29,329 | 40,180 | 47,288 |
| 5. Taxes and other payables to the State Budget |
|
|
16,755 | 10,680 | 64,775 | 15,039 | 25,521 |
| 6. Payables to employees |
|
|
16,851 | 9,045 | 16,670 | 17,478 | 12,995 |
| 7. Short-term accrued expenses |
|
|
8,230 | 29,786 | 33,675 | 16,189 | 5,091 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,870 | 1,838 | 2,806 | 1,852 | 1,524 |
| 11. Other short-term payables |
|
|
173,137 | 13,707 | 24,664 | 56,020 | 33,376 |
| 12. Provision for short term payables |
|
|
7,899 | 9,699 | 6,279 | 4,391 | 1,522 |
| 13. Bonus and welfare fund |
|
|
5,534 | 4,434 | 9,296 | 7,952 | 1,834 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
5,192 | 6,095 | 6,317 | 6,448 | 6,529 |
| 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 |
|
|
5,192 | 6,095 | 6,317 | 6,448 | 6,529 |
| 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 |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
647,054 | 691,229 | 697,991 | 727,025 | 748,499 |
| I. ShareHolder's equity |
|
|
647,054 | 691,229 | 697,991 | 727,025 | 748,499 |
| 1. Owner's investment capital |
|
|
110,000 | 110,000 | 110,000 | 110,000 | 110,000 |
| 2. Share capital surplus |
|
|
4,122 | 4,122 | 4,122 | 4,122 | 4,122 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
6,488 | 6,488 | 6,488 | 6,488 | 6,488 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
136,396 | 136,396 | 190,189 | 190,189 | 190,189 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
390,048 | 434,224 | 387,192 | 416,227 | 437,700 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
208,266 | 387,576 | 294,419 | 294,419 | 294,419 |
| - Profit after tax undistributed this period |
|
|
181,782 | 46,648 | 92,774 | 121,808 | 143,281 |
| 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 |
|
|
2,550,787 | 3,054,926 | 4,103,543 | 1,814,718 | 1,347,213 |
There is no report.
|
|