|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
849,238 | 913,436 | 964,685 | 824,923 | 920,137 |
| I. Cash and cash equivalents |
|
|
103,501 | 87,586 | 72,358 | 104,848 | 80,996 |
| 1. Cash |
|
|
21,294 | 27,434 | 17,206 | 48,482 | 24,267 |
| 2. Cash equivalents |
|
|
82,207 | 60,152 | 55,152 | 56,366 | 56,729 |
| II. Short-term financial investments |
|
|
49,700 | 57,500 | 92,500 | 94,773 | 121,773 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
49,700 | 57,500 | 92,500 | 94,773 | 121,773 |
| III. Short-term receivables |
|
|
336,183 | 384,893 | 390,145 | 393,232 | 476,990 |
| 1. Short-term receivables of customers |
|
|
253,663 | 315,721 | 316,990 | 318,909 | 401,268 |
| 2. Prepayments to suppliers |
|
|
78,416 | 65,474 | 68,183 | 71,447 | 75,749 |
| 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 |
|
|
4,104 | 3,697 | 4,972 | 2,876 | 2,786 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | -2,812 |
| IV. Inventories |
|
|
355,427 | 380,958 | 408,921 | 230,396 | 239,678 |
| 1. Inventories |
|
|
355,427 | 380,958 | 408,921 | 230,396 | 239,678 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,428 | 2,498 | 761 | 1,674 | 699 |
| 1. Short-term prepaid expenses |
|
|
586 | 965 | 592 | 427 | 349 |
| 2. Deductible VAT |
|
|
3,834 | 1,261 | | | |
| 3. Taxes and the State Receivables |
|
|
8 | 273 | 169 | 1,246 | 351 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
543,042 | 538,178 | 533,390 | 710,525 | 703,544 |
| I. Long-term receivables |
|
|
4,239 | 4,239 | 4,239 | 85,559 | 85,559 |
| 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 |
|
|
4,239 | 4,239 | 4,239 | 85,559 | 85,559 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
330,627 | 328,512 | 338,834 | 337,148 | 330,537 |
| 1. Tangible fixed assets |
|
|
156,891 | 157,062 | 152,576 | 153,176 | 148,851 |
| - Cost |
|
|
200,632 | 205,064 | 204,518 | 209,370 | 209,257 |
| - Accumulated depreciation |
|
|
-43,741 | -48,001 | -51,942 | -56,194 | -60,406 |
| 2. Fixed assets of financial leasing |
|
|
31,971 | 30,019 | 28,067 | 26,116 | 24,164 |
| - Cost |
|
|
35,239 | 35,239 | 35,239 | 35,239 | 35,239 |
| - Accumulated depreciation |
|
|
-3,268 | -5,220 | -7,171 | -9,123 | -11,075 |
| 3. Intangible fixed assets |
|
|
141,765 | 141,431 | 158,191 | 157,856 | 157,522 |
| - Cost |
|
|
142,751 | 142,751 | 159,846 | 159,846 | 159,846 |
| - Accumulated depreciation |
|
|
-986 | -1,321 | -1,655 | -1,990 | -2,325 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
204,747 | 202,302 | 186,875 | 264,583 | 265,165 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
204,747 | 202,302 | 186,875 | 264,583 | 265,165 |
| IV. Long-term financial investments |
|
|
| | | 20,000 | 20,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | 20,000 |
| 3. Other investments in equity instruments |
|
|
| | | 20,000 | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,428 | 3,125 | 3,441 | 3,235 | 2,284 |
| 1. Long-term prepaid expenses |
|
|
3,428 | 3,125 | 3,441 | 3,235 | 2,284 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,392,280 | 1,451,614 | 1,498,075 | 1,535,448 | 1,623,681 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
732,322 | 77,179 | 812,421 | 843,925 | 926,990 |
| I. Current liabilities |
|
|
663,414 | 727,001 | 762,228 | 798,821 | 882,052 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
594,214 | 623,371 | 633,403 | 679,477 | 714,089 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
48,914 | 81,840 | 101,226 | 94,030 | 115,688 |
| 4. Advances from customers |
|
|
2,379 | 102 | 1,146 | 453 | 34,760 |
| 5. Taxes and other payables to the State Budget |
|
|
5,908 | 4,728 | 7,505 | 10,937 | 2,042 |
| 6. Payables to employees |
|
|
2,416 | 2,347 | 8,035 | 2,084 | 4,953 |
| 7. Short-term accrued expenses |
|
|
383 | 3,021 | | 1,371 | 1,163 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
6,118 | 5,648 | 5,177 | 4,775 | 4,236 |
| 11. Other short-term payables |
|
|
143 | 394 | 298 | 255 | 882 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,939 | 5,550 | 5,438 | 5,438 | 4,239 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
68,909 | 50,178 | 50,193 | 45,104 | 44,938 |
| 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 |
|
|
2,579 | 2,604 | 2,619 | 2,623 | 2,567 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
66,329 | 47,575 | 47,575 | 42,481 | 42,371 |
| 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 |
|
|
659,958 | 674,435 | 685,654 | 691,523 | 696,691 |
| I. ShareHolder's equity |
|
|
659,958 | 674,435 | 685,654 | 691,523 | 696,691 |
| 1. Owner's investment capital |
|
|
356,500 | 356,500 | 356,500 | 356,500 | 356,500 |
| 2. Share capital surplus |
|
|
159,200 | 159,200 | 159,200 | 159,200 | 159,200 |
| 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 |
|
|
7,166 | 12,608 | 12,608 | 12,608 | 12,608 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
137,092 | 146,127 | 157,346 | 163,215 | 168,383 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
125,364 | 117,202 | 117,202 | 117,202 | 160,114 |
| - Profit after tax undistributed this period |
|
|
11,728 | 28,925 | 40,145 | 46,014 | 8,269 |
| 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 |
|
|
1,392,280 | 751,614 | 1,498,075 | 1,535,448 | 1,623,681 |
There is no report.
|
|