|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
59,128,795 | 62,217,752 | 66,458,956 | 70,470,101 | 67,283,218 |
| I. Cash and cash equivalents |
|
|
10,851,523 | 5,668,895 | 6,074,928 | 7,555,301 | 12,082,560 |
| 1. Cash |
|
|
2,012,953 | 1,156,470 | 2,287,828 | 2,475,239 | 1,642,760 |
| 2. Cash equivalents |
|
|
8,838,570 | 4,512,425 | 3,787,100 | 5,080,062 | 10,439,800 |
| II. Short-term financial investments |
|
|
28,908,511 | 35,084,646 | 36,537,764 | 36,364,277 | 32,721,751 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
28,908,511 | 35,084,646 | 36,537,764 | 36,364,277 | 32,721,751 |
| III. Short-term receivables |
|
|
16,197,071 | 16,865,314 | 20,907,182 | 23,225,915 | 19,498,331 |
| 1. Short-term receivables of customers |
|
|
11,783,806 | 12,541,281 | 14,139,281 | 18,021,101 | 17,100,683 |
| 2. Prepayments to suppliers |
|
|
365,609 | 264,140 | 386,652 | 353,068 | 377,499 |
| 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 |
|
|
5,001,327 | 4,910,282 | 7,234,906 | 6,520,470 | 4,121,836 |
| 7. Provision for doubtful short-term receivables |
|
|
-953,671 | -850,389 | -853,657 | -1,668,723 | -2,101,687 |
| IV. Inventories |
|
|
2,397,612 | 3,944,544 | 2,539,448 | 2,783,945 | 2,382,245 |
| 1. Inventories |
|
|
2,472,018 | 4,069,875 | 2,664,779 | 2,893,680 | 2,491,981 |
| 2. Provision for decline in value of inventories |
|
|
-74,406 | -125,330 | -125,330 | -109,736 | -109,736 |
| V. Other current assets |
|
|
774,078 | 654,353 | 399,633 | 540,662 | 598,331 |
| 1. Short-term prepaid expenses |
|
|
61,065 | 60,533 | 69,044 | 70,000 | 47,995 |
| 2. Deductible VAT |
|
|
660,095 | 547,765 | 298,231 | 434,942 | 517,959 |
| 3. Taxes and the State Receivables |
|
|
52,917 | 46,054 | 32,358 | 35,720 | 32,377 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,509,715 | 25,536,703 | 25,316,981 | 24,696,809 | 24,572,378 |
| I. Long-term receivables |
|
|
156,742 | 318,104 | 347,556 | 110,973 | 479,503 |
| 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 |
|
|
156,742 | 318,104 | 347,556 | 110,973 | 479,503 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
19,554,746 | 19,532,138 | 19,160,343 | 18,797,628 | 18,653,946 |
| 1. Tangible fixed assets |
|
|
19,179,761 | 19,144,905 | 18,780,730 | 18,424,926 | 18,287,564 |
| - Cost |
|
|
62,733,893 | 63,430,842 | 63,677,160 | 63,986,090 | 64,546,584 |
| - Accumulated depreciation |
|
|
-43,554,132 | -44,285,937 | -44,896,429 | -45,561,164 | -46,259,020 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
374,984 | 387,233 | 379,613 | 372,702 | 366,382 |
| - Cost |
|
|
629,535 | 645,743 | 646,878 | 647,201 | 647,201 |
| - Accumulated depreciation |
|
|
-254,550 | -258,510 | -267,265 | -274,499 | -280,819 |
| III. Real Estate Investments |
|
|
32,066 | 31,727 | 31,388 | 31,049 | 30,709 |
| - Cost |
|
|
38,867 | 38,867 | 38,867 | 38,867 | 38,867 |
| - Accumulated depreciation |
|
|
-6,801 | -7,140 | -7,480 | -7,819 | -8,158 |
| IV. Long-term assets in progress |
|
|
1,792,392 | 1,780,814 | 1,828,802 | 1,828,918 | 1,400,876 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,792,392 | 1,780,814 | 1,828,802 | 1,828,918 | 1,400,876 |
| IV. Long-term financial investments |
|
|
389,320 | 398,011 | 400,516 | 375,194 | 387,091 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
379,320 | 388,011 | 390,516 | 365,194 | 377,091 |
| 3. Other investments in equity instruments |
|
|
35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-25,000 | -25,000 | -25,000 | -25,000 | -25,000 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
3,584,451 | 3,475,910 | 3,548,376 | 3,553,048 | 3,620,252 |
| 1. Long-term prepaid expenses |
|
|
3,533,988 | 3,435,836 | 3,512,518 | 3,517,204 | 3,578,251 |
| 2. Deferred income tax assets |
|
|
50,463 | 40,074 | 35,858 | 35,844 | 42,002 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
84,638,511 | 87,754,455 | 91,775,937 | 95,166,910 | 91,855,596 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
21,967,230 | 22,455,835 | 23,875,666 | 24,245,957 | 32,198,740 |
| I. Current liabilities |
|
|
13,584,867 | 14,971,949 | 16,434,181 | 17,644,684 | 26,091,964 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
897,011 | 1,604,783 | 1,497,791 | 1,145,827 | 880,715 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
4,489,728 | 7,137,956 | 6,767,603 | 8,119,704 | 4,987,976 |
| 4. Advances from customers |
|
|
115,132 | 119,147 | 136,928 | 142,836 | 180,722 |
| 5. Taxes and other payables to the State Budget |
|
|
1,142,683 | 650,741 | 1,004,040 | 1,051,314 | 1,276,478 |
| 6. Payables to employees |
|
|
285,632 | 385,543 | 241,360 | 442,186 | 438,047 |
| 7. Short-term accrued expenses |
|
|
3,337,326 | 2,844,332 | 3,440,944 | 3,332,039 | 2,331,596 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,459 | 1,035,646 | 2,223,910 | 2,006,129 | 2,147,067 |
| 11. Other short-term payables |
|
|
2,743,025 | 624,739 | 629,950 | 681,129 | 13,204,453 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
571,870 | 569,063 | 491,656 | 723,520 | 644,911 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
8,382,363 | 7,483,886 | 7,441,485 | 6,601,272 | 6,106,777 |
| 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 |
|
|
159,738 | 156,067 | 144,824 | 140,329 | 136,355 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
5,293,933 | 4,270,502 | 4,233,471 | 3,259,053 | 2,676,774 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
276,302 | 279,708 | 285,097 | 290,163 | 294,662 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,632,488 | 2,757,275 | 2,759,691 | 2,853,752 | 2,942,565 |
| 11. Long-term unrealized revenue |
|
|
19,390 | 19,822 | 18,742 | 18,526 | 18,310 |
| 12. Development fund of science and technology |
|
|
512 | 512 | -341 | 39,449 | 38,112 |
| B. OWNER'S EQUITY |
|
|
62,671,281 | 65,298,620 | 67,900,271 | 70,920,953 | 59,656,855 |
| I. ShareHolder's equity |
|
|
62,671,281 | 65,298,620 | 67,900,271 | 70,920,953 | 59,656,855 |
| 1. Owner's investment capital |
|
|
19,139,500 | 22,967,398 | 22,967,398 | 22,967,398 | 23,426,729 |
| 2. Share capital surplus |
|
|
210,680 | 247 | 247 | 247 | 247 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
236,960 | 282,323 | 282,323 | 282,323 | 282,323 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
27,581,825 | 23,919,002 | 23,919,002 | 27,444,794 | 26,985,463 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
14,309,168 | 16,879,761 | 19,448,881 | 18,866,449 | 7,553,627 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
5,566,052 | 5,461,127 | 16,938,739 | 13,130,179 | -650,280 |
| - Profit after tax undistributed this period |
|
|
8,743,116 | 11,418,634 | 2,510,141 | 5,736,270 | 8,203,908 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,193,150 | 1,249,889 | 1,282,421 | 1,359,742 | 1,408,466 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
84,638,511 | 87,754,455 | 91,775,937 | 95,166,910 | 91,855,596 |
There is no report.
|
|