|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
82,716,439 | 94,032,458 | 84,466,831 | 80,841,803 | 87,028,623 |
| I. Cash and cash equivalents |
|
|
12,267,401 | 12,428,888 | 13,032,038 | 8,500,998 | 6,887,646 |
| 1. Cash |
|
|
3,771,595 | 6,475,979 | 5,550,324 | 2,781,658 | 2,919,532 |
| 2. Cash equivalents |
|
|
8,495,806 | 5,952,909 | 7,481,714 | 5,719,340 | 3,968,114 |
| II. Short-term financial investments |
|
|
22,161,904 | 22,271,419 | 15,314,673 | 16,386,803 | 18,974,717 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
22,161,904 | 22,271,419 | 15,314,673 | 16,386,803 | 18,974,717 |
| III. Short-term receivables |
|
|
10,702,136 | 12,105,116 | 10,392,802 | 9,140,948 | 7,622,382 |
| 1. Short-term receivables of customers |
|
|
5,999,540 | 6,913,271 | 6,754,215 | 4,980,712 | 4,352,135 |
| 2. Prepayments to suppliers |
|
|
2,583,940 | 3,486,350 | 2,112,090 | 2,948,441 | 2,119,808 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
203,600 | 238,584 | 237,462 | 318,462 | 87,462 |
| 6. Other short-term receivables |
|
|
1,961,685 | 1,513,844 | 1,335,683 | 940,004 | 1,222,970 |
| 7. Provision for doubtful short-term receivables |
|
|
-46,628 | -46,933 | -46,648 | -46,670 | -159,994 |
| IV. Inventories |
|
|
34,504,487 | 42,714,280 | 40,163,541 | 40,197,821 | 46,520,645 |
| 1. Inventories |
|
|
34,628,368 | 42,846,344 | 40,454,441 | 40,480,715 | 46,621,714 |
| 2. Provision for decline in value of inventories |
|
|
-123,880 | -132,064 | -290,900 | -282,894 | -101,070 |
| V. Other current assets |
|
|
3,080,511 | 4,512,755 | 5,563,778 | 6,615,233 | 7,073,184 |
| 1. Short-term prepaid expenses |
|
|
330,835 | 424,766 | 441,107 | 485,175 | 426,149 |
| 2. Deductible VAT |
|
|
2,737,971 | 4,074,628 | 5,109,264 | 6,119,907 | 6,636,960 |
| 3. Taxes and the State Receivables |
|
|
11,704 | 13,361 | 13,406 | 10,151 | 10,075 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
105,066,147 | 107,907,768 | 122,142,249 | 130,544,541 | 137,411,131 |
| I. Long-term receivables |
|
|
1,880,922 | 1,313,740 | 1,119,456 | 1,031,145 | 949,800 |
| 1. Long-term customer's receivables |
|
|
| | | | 82,805 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
95,351 | 95,351 | | | |
| 5. Other long-term receivables |
|
|
1,785,571 | 1,218,389 | 1,119,456 | 1,031,145 | 866,995 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
72,014,494 | 71,016,028 | 70,018,632 | 68,475,649 | 67,428,367 |
| 1. Tangible fixed assets |
|
|
71,803,375 | 70,813,366 | 69,825,173 | 68,286,050 | 67,244,151 |
| - Cost |
|
|
106,939,256 | 107,335,995 | 108,020,906 | 108,153,947 | 108,147,001 |
| - Accumulated depreciation |
|
|
-35,135,881 | -36,522,629 | -38,195,733 | -39,867,898 | -40,902,850 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
211,119 | 202,662 | 193,459 | 189,599 | 184,216 |
| - Cost |
|
|
357,031 | 358,173 | 357,284 | 363,041 | 367,058 |
| - Accumulated depreciation |
|
|
-145,912 | -155,511 | -163,824 | -173,441 | -182,842 |
| III. Real Estate Investments |
|
|
593,920 | 585,122 | 576,450 | 568,027 | 559,598 |
| - Cost |
|
|
859,667 | 859,667 | 859,793 | 860,171 | 860,549 |
| - Accumulated depreciation |
|
|
-265,747 | -274,545 | -283,343 | -292,144 | -300,951 |
| IV. Long-term assets in progress |
|
|
26,082,806 | 30,175,349 | 45,417,000 | 55,690,441 | 63,749,440 |
| 1. Costs of long-term production, business in progress |
|
|
46,357 | 62,299 | 63,450 | 94,526 | 94,860 |
| 2. Costs of construction in progress |
|
|
26,036,449 | 30,113,050 | 45,353,550 | 55,595,915 | 63,654,580 |
| IV. Long-term financial investments |
|
|
40,000 | | 136,500 | 136,500 | 136,500 |
| 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 |
|
|
40,000 | | 136,500 | 136,500 | 136,500 |
| V. Total other long-term assets |
|
|
4,378,096 | 4,744,644 | 4,804,351 | 4,575,945 | 4,523,813 |
| 1. Long-term prepaid expenses |
|
|
4,215,008 | 4,558,305 | 4,612,526 | 4,347,214 | 4,269,142 |
| 2. Deferred income tax assets |
|
|
163,088 | 186,339 | 191,825 | 228,731 | 254,671 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
75,909 | 72,884 | 69,859 | 66,834 | 63,613 |
| TOTAL ASSETS |
|
|
187,782,587 | 201,940,226 | 206,609,080 | 211,386,344 | 224,439,755 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
84,946,167 | 96,315,645 | 97,932,515 | 99,607,247 | 109,842,250 |
| I. Current liabilities |
|
|
71,513,493 | 79,314,488 | 73,551,241 | 68,995,125 | 75,503,443 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
54,981,883 | 61,438,296 | 53,315,314 | 54,180,723 | 55,882,684 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
12,387,496 | 14,701,051 | 15,940,015 | 9,950,658 | 14,109,543 |
| 4. Advances from customers |
|
|
741,734 | 340,777 | 482,277 | 440,577 | 739,178 |
| 5. Taxes and other payables to the State Budget |
|
|
945,404 | 487,454 | 895,384 | 1,438,520 | 1,742,695 |
| 6. Payables to employees |
|
|
403,391 | 322,326 | 265,371 | 277,438 | 890,894 |
| 7. Short-term accrued expenses |
|
|
477,102 | 683,864 | 1,035,972 | 1,078,412 | 682,114 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
9,980 | 46,351 | 26,532 | 192,726 | 11,060 |
| 11. Other short-term payables |
|
|
182,971 | 193,408 | 332,723 | 245,557 | 404,291 |
| 12. Provision for short term payables |
|
|
8,054 | 6,838 | 5,752 | 11,253 | 13,673 |
| 13. Bonus and welfare fund |
|
|
1,375,477 | 1,094,123 | 1,251,903 | 1,179,261 | 1,027,310 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
13,432,674 | 17,001,157 | 24,381,274 | 30,612,122 | 34,338,807 |
| 1. Long-term payables to sellers |
|
|
2,324,285 | | 3,797,002 | 4,947,006 | 6,005,431 |
| 2. Long-term accrued expenses |
|
|
610,553 | 818,444 | 801,965 | 1,041,998 | 1,143,692 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
13,362 | 14,011 | 14,392 | 13,402 | 12,477 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
10,399,119 | 16,080,142 | 19,674,955 | 24,517,626 | 27,080,443 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
30,013 | 29,818 | 29,661 | 29,464 | 29,268 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
55,169 | 58,566 | 63,123 | 62,450 | 67,496 |
| 11. Long-term unrealized revenue |
|
|
175 | 175 | 175 | 175 | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
102,836,419 | 105,624,581 | 108,676,565 | 111,779,097 | 114,647,455 |
| I. ShareHolder's equity |
|
|
102,836,419 | 105,624,581 | 108,676,565 | 111,779,097 | 114,647,455 |
| 1. Owner's investment capital |
|
|
58,147,857 | 58,147,857 | 63,962,502 | 63,962,502 | 63,962,502 |
| 2. Share capital surplus |
|
|
3,211,560 | 3,211,560 | | | |
| 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 |
|
|
818,200 | 818,200 | 818,200 | 818,200 | 815,641 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
40,593,032 | 43,342,850 | 43,793,279 | 46,809,219 | 49,576,479 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
37,620,252 | 40,472,262 | 37,603,427 | 43,786,272 | 46,769,678 |
| - Profit after tax undistributed this period |
|
|
2,972,779 | 2,870,589 | 6,189,852 | 3,022,947 | 2,806,801 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
65,770 | 104,113 | 102,584 | 189,176 | 292,833 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
187,782,587 | 201,940,226 | 206,609,080 | 211,386,344 | 224,489,705 |
There is no report.
|
|