|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
15,410,592 | 14,811,852 | 14,716,411 | 16,271,103 | 16,372,799 |
| I. Cash and cash equivalents |
|
|
2,959,248 | 2,554,527 | 2,494,230 | 2,652,050 | 3,533,150 |
| 1. Cash |
|
|
2,566,848 | 1,967,727 | 1,890,130 | 1,702,399 | 2,741,652 |
| 2. Cash equivalents |
|
|
392,400 | 586,800 | 604,100 | 949,651 | 791,498 |
| II. Short-term financial investments |
|
|
898,687 | 920,439 | 875,797 | 756,123 | 810,473 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
898,687 | 920,439 | 875,797 | 756,123 | 810,473 |
| III. Short-term receivables |
|
|
5,832,890 | 6,053,247 | 6,007,146 | 7,587,763 | 7,015,083 |
| 1. Short-term receivables of customers |
|
|
4,657,123 | 4,329,383 | 4,697,046 | 4,930,195 | 4,569,449 |
| 2. Prepayments to suppliers |
|
|
197,462 | 222,956 | 217,175 | 343,246 | 447,927 |
| 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 |
|
|
1,217,731 | 1,831,300 | 1,451,750 | 2,607,568 | 2,302,981 |
| 7. Provision for doubtful short-term receivables |
|
|
-239,426 | -330,392 | -358,824 | -293,245 | -305,274 |
| IV. Inventories |
|
|
4,083,295 | 3,428,891 | 3,560,654 | 3,461,530 | 3,210,634 |
| 1. Inventories |
|
|
4,304,725 | 3,657,527 | 3,795,289 | 3,701,892 | 3,457,089 |
| 2. Provision for decline in value of inventories |
|
|
-221,430 | -228,636 | -234,636 | -240,361 | -246,455 |
| V. Other current assets |
|
|
1,636,471 | 1,854,748 | 1,778,585 | 1,813,637 | 1,803,459 |
| 1. Short-term prepaid expenses |
|
|
574,864 | 600,976 | 558,716 | 567,784 | 570,856 |
| 2. Deductible VAT |
|
|
1,050,917 | 1,246,528 | 1,187,541 | 1,232,365 | 1,222,749 |
| 3. Taxes and the State Receivables |
|
|
10,690 | 7,244 | 32,327 | 13,488 | 9,854 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
44,917,245 | 42,804,774 | 41,599,768 | 41,460,805 | 40,979,139 |
| I. Long-term receivables |
|
|
1,619,284 | 1,631,552 | 1,633,071 | 1,385,827 | 1,609,800 |
| 1. Long-term customer's receivables |
|
|
2,012 | 2,016 | 2,389 | 1,998 | 1,998 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
1,619,284 | 1,632,402 | 1,634,601 | 1,388,531 | 1,612,461 |
| 6. Provision for doubtful long-term receivables |
|
|
-2,012 | -2,866 | -3,919 | -4,702 | -4,659 |
| II. Fixed assets |
|
|
35,603,713 | 34,348,303 | 33,087,733 | 32,003,114 | 30,780,235 |
| 1. Tangible fixed assets |
|
|
13,205,775 | 13,435,592 | 13,108,290 | 12,575,051 | 12,590,915 |
| - Cost |
|
|
39,839,705 | 43,443,594 | 41,637,540 | 40,800,483 | 43,207,020 |
| - Accumulated depreciation |
|
|
-26,633,930 | -30,008,002 | -28,529,249 | -28,225,432 | -30,616,105 |
| 2. Fixed assets of financial leasing |
|
|
22,246,820 | 20,764,113 | 19,837,518 | 19,171,282 | 17,943,509 |
| - Cost |
|
|
42,586,411 | 39,060,643 | 39,060,643 | 39,060,643 | 36,691,826 |
| - Accumulated depreciation |
|
|
-20,339,591 | -18,296,531 | -19,223,126 | -19,889,361 | -18,748,316 |
| 3. Intangible fixed assets |
|
|
151,117 | 148,598 | 141,925 | 256,780 | 245,811 |
| - Cost |
|
|
818,321 | 826,772 | 826,570 | 951,153 | 953,252 |
| - Accumulated depreciation |
|
|
-667,204 | -678,174 | -684,645 | -694,372 | -707,441 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
143,480 | 132,651 | 141,043 | 65,158 | 92,754 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
143,480 | 132,651 | 141,043 | 65,158 | 92,754 |
| IV. Long-term financial investments |
|
|
1,855,972 | 1,691,837 | 1,751,566 | 1,868,865 | 1,857,389 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,130,102 | 1,317,935 | 1,377,664 | 1,487,963 | 1,476,487 |
| 3. Other investments in equity instruments |
|
|
815,869 | 463,902 | 463,902 | 463,902 | 463,902 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-90,000 | -90,000 | -90,000 | -90,000 | -90,000 |
| 5. Investments holding until maturity |
|
|
| | | 7,000 | 7,000 |
| V. Total other long-term assets |
|
|
5,694,796 | 5,000,431 | 4,986,355 | 6,137,842 | 6,638,961 |
| 1. Long-term prepaid expenses |
|
|
5,492,025 | 4,808,697 | 4,752,719 | 5,915,796 | 6,438,535 |
| 2. Deferred income tax assets |
|
|
2,936 | 1,274 | 449 | 507 | 448 |
| 3. Other long-term assets |
|
|
199,835 | 190,460 | 233,187 | 221,539 | 199,978 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
60,327,836 | 57,616,626 | 56,316,179 | 57,731,909 | 57,351,938 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
74,278,651 | 74,561,688 | 68,872,279 | 69,364,485 | 68,438,746 |
| I. Current liabilities |
|
|
59,810,871 | 60,608,801 | 57,555,863 | 57,058,007 | 57,272,824 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
17,361,023 | 17,527,065 | 15,214,917 | 15,083,780 | 15,000,927 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
29,307,157 | 30,159,181 | 28,345,957 | 29,316,060 | 28,863,075 |
| 4. Advances from customers |
|
|
209,119 | 165,659 | 179,171 | 200,018 | 210,732 |
| 5. Taxes and other payables to the State Budget |
|
|
425,815 | 317,499 | 293,750 | 299,765 | 350,226 |
| 6. Payables to employees |
|
|
1,214,758 | 1,217,127 | 988,159 | 1,215,491 | 1,477,967 |
| 7. Short-term accrued expenses |
|
|
8,510,752 | 7,905,571 | 9,604,072 | 7,970,304 | 8,562,576 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
608,389 | 1,348,514 | 1,292,199 | 1,381,775 | 1,408,791 |
| 11. Other short-term payables |
|
|
1,513,691 | 1,288,949 | 1,032,215 | 993,546 | 729,962 |
| 12. Provision for short term payables |
|
|
14,562 | 8,685 | 12,291 | 16,592 | 26,595 |
| 13. Bonus and welfare fund |
|
|
645,604 | 670,552 | 593,132 | 580,676 | 641,974 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,467,780 | 13,952,888 | 11,316,416 | 12,306,479 | 11,165,921 |
| 1. Long-term payables to sellers |
|
|
1,112,265 | 1,109,976 | 651,343 | 533,428 | 387,945 |
| 2. Long-term accrued expenses |
|
|
780,034 | 1,528,272 | | 2,128,195 | 2,111,882 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
1,186,931 | 1,315,653 | 1,323,217 | 1,196,728 | 1,363,002 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
11,226,492 | 9,840,994 | 9,186,239 | 8,271,758 | 7,126,278 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
160,269 | 156,613 | 154,495 | 174,991 | 173,651 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
1,790 | 1,379 | 1,122 | 1,379 | 3,164 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
-13,950,815 | -16,945,062 | -12,556,100 | -11,632,577 | -11,086,807 |
| I. ShareHolder's equity |
|
|
-13,950,815 | -16,945,062 | -12,556,100 | -11,632,577 | -11,086,807 |
| 1. Owner's investment capital |
|
|
22,143,942 | 22,143,942 | 22,143,942 | 22,143,942 | 22,143,942 |
| 2. Share capital surplus |
|
|
1,220,498 | 1,220,498 | 1,220,498 | 1,220,498 | 1,220,498 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
241,355 | 241,355 | 241,355 | 241,355 | 241,355 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-1,153,004 | -1,153,004 | -1,153,004 | -1,153,004 | -1,153,004 |
| 7. Differences upon foreign exchange rate |
|
|
112,800 | 106,878 | 176,640 | 206,067 | 168,169 |
| 8. Investment and development funds |
|
|
933,114 | 933,114 | 933,114 | 933,114 | 933,114 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
2,024 | 2,024 | 2,024 | 2,024 | 2,024 |
| 11. After tax undistributed profit |
|
|
-37,932,469 | -40,956,676 | -36,742,701 | -35,907,683 | -35,225,965 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-34,189,936 | -35,147,456 | -41,076,683 | -41,100,742 | -41,186,127 |
| - Profit after tax undistributed this period |
|
|
-3,742,534 | -5,809,220 | 4,333,981 | 5,193,059 | 5,960,161 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
480,925 | 516,806 | 622,032 | 681,110 | 583,060 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
60,327,836 | 57,616,626 | 56,316,179 | 57,731,909 | 57,351,938 |
There is no report.
|
|