|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,269,249 | 8,317,202 | 9,263,463 | 9,725,846 | 9,275,326 |
| I. Cash and cash equivalents |
|
|
799,542 | 414,257 | 440,362 | 928,152 | 490,330 |
| 1. Cash |
|
|
795,191 | 409,067 | 433,661 | 923,802 | 484,330 |
| 2. Cash equivalents |
|
|
4,351 | 5,190 | 6,701 | 4,350 | 6,000 |
| II. Short-term financial investments |
|
|
130,937 | 124,101 | 112,730 | 110,930 | 126,821 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
130,937 | 124,101 | 112,730 | 110,930 | 126,821 |
| III. Short-term receivables |
|
|
3,107,630 | 4,891,783 | 5,851,717 | 5,722,580 | 6,565,313 |
| 1. Short-term receivables of customers |
|
|
2,328,560 | 4,076,332 | 5,420,711 | 5,098,185 | 6,476,292 |
| 2. Prepayments to suppliers |
|
|
281,856 | 680,273 | 355,558 | 491,205 | 194,533 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
6,250 | 13,296 | 13,296 | 6,375 | 6,000 |
| 6. Other short-term receivables |
|
|
788,514 | 430,317 | 400,568 | 404,678 | 452,383 |
| 7. Provision for doubtful short-term receivables |
|
|
-297,551 | -308,436 | -338,416 | -277,863 | -563,894 |
| IV. Inventories |
|
|
2,108,810 | 2,742,037 | 2,714,715 | 2,825,089 | 1,970,165 |
| 1. Inventories |
|
|
2,112,892 | 2,745,451 | 2,721,808 | 2,828,023 | 2,017,656 |
| 2. Provision for decline in value of inventories |
|
|
-4,083 | -3,414 | -7,093 | -2,934 | -47,491 |
| V. Other current assets |
|
|
122,330 | 145,025 | 143,938 | 139,095 | 122,697 |
| 1. Short-term prepaid expenses |
|
|
18,432 | 33,106 | 24,589 | 18,545 | 10,471 |
| 2. Deductible VAT |
|
|
103,165 | 104,923 | 109,719 | 111,667 | 109,090 |
| 3. Taxes and the State Receivables |
|
|
734 | 6,996 | 9,629 | 8,883 | 3,136 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,459,077 | 2,619,594 | 2,924,000 | 2,455,403 | 2,434,956 |
| I. Long-term receivables |
|
|
499,889 | 533,867 | 535,096 | 59,086 | 62,544 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
459,000 | 483,000 | 484,248 | 1,248 | 1,248 |
| 5. Other long-term receivables |
|
|
40,889 | 50,867 | 50,848 | 57,838 | 61,296 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,493,828 | 1,444,448 | 1,413,534 | 1,427,615 | 1,427,056 |
| 1. Tangible fixed assets |
|
|
967,118 | 931,024 | 904,099 | 873,317 | 862,819 |
| - Cost |
|
|
2,190,649 | 2,199,036 | 2,186,279 | 2,199,180 | 2,224,694 |
| - Accumulated depreciation |
|
|
-1,223,531 | -1,268,012 | -1,282,180 | -1,325,863 | -1,361,874 |
| 2. Fixed assets of financial leasing |
|
|
191,086 | 181,516 | 180,889 | 219,235 | 214,070 |
| - Cost |
|
|
233,410 | 233,410 | 242,960 | 291,704 | 297,740 |
| - Accumulated depreciation |
|
|
-42,324 | -51,893 | -62,071 | -72,469 | -83,670 |
| 3. Intangible fixed assets |
|
|
335,624 | 331,908 | 328,546 | 335,063 | 350,167 |
| - Cost |
|
|
389,098 | 389,098 | 386,975 | 397,540 | 416,930 |
| - Accumulated depreciation |
|
|
-53,474 | -57,190 | -58,429 | -62,478 | -66,764 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
254,379 | 250,162 | 257,882 | 256,935 | 251,590 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
254,379 | 250,162 | 257,882 | 256,935 | 251,590 |
| IV. Long-term financial investments |
|
|
14,199 | 193,104 | 515,655 | 515,655 | 503,174 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| 184,906 | 514,501 | 514,501 | 502,020 |
| 3. Other investments in equity instruments |
|
|
699 | 699 | 1,154 | 1,154 | 1,154 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
13,500 | 7,500 | | | |
| V. Total other long-term assets |
|
|
195,012 | 196,316 | 200,180 | 194,519 | 189,057 |
| 1. Long-term prepaid expenses |
|
|
171,810 | 172,930 | 180,363 | 174,701 | 174,699 |
| 2. Deferred income tax assets |
|
|
23,202 | 23,386 | 19,818 | 19,818 | 14,358 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
1,771 | 1,696 | 1,652 | 1,593 | 1,534 |
| TOTAL ASSETS |
|
|
8,728,326 | 10,936,796 | 12,187,463 | 12,181,248 | 11,710,282 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,575,337 | 7,869,870 | 8,794,615 | 9,110,896 | 8,395,789 |
| I. Current liabilities |
|
|
5,464,174 | 7,774,549 | 8,706,214 | 9,008,901 | 8,306,768 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,744,535 | 6,253,600 | 6,869,775 | 7,468,354 | 6,226,894 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
514,514 | 671,343 | 900,165 | 669,087 | 1,054,058 |
| 4. Advances from customers |
|
|
30,211 | 65,046 | 61,297 | 58,777 | 29,855 |
| 5. Taxes and other payables to the State Budget |
|
|
150,300 | 26,328 | 64,190 | 40,242 | 168,602 |
| 6. Payables to employees |
|
|
7,062 | 12,714 | 4,624 | 4,484 | 48,630 |
| 7. Short-term accrued expenses |
|
|
104,618 | 153,351 | 106,936 | 58,195 | 60,331 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
154 | 255 | 23,349 | 3,999 | 23,082 |
| 11. Other short-term payables |
|
|
838,236 | 564,680 | 595,269 | 636,424 | 632,886 |
| 12. Provision for short term payables |
|
|
778 | 802 | 760 | 829 | 352 |
| 13. Bonus and welfare fund |
|
|
73,766 | 26,431 | 79,850 | 68,510 | 62,080 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
111,163 | 95,321 | 88,401 | 101,995 | 89,021 |
| 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 |
|
|
1,155 | 1,155 | 1,155 | 1,155 | 1,155 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
102,583 | 86,817 | 79,693 | 93,475 | 80,590 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
7,425 | 7,349 | 7,223 | 7,070 | 7,015 |
| 11. Long-term unrealized revenue |
|
|
| | 330 | 295 | 261 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
3,152,989 | 3,066,927 | 3,392,848 | 3,070,352 | 3,314,493 |
| I. ShareHolder's equity |
|
|
3,152,989 | 3,066,927 | 3,392,848 | 3,070,352 | 3,314,493 |
| 1. Owner's investment capital |
|
|
805,933 | 805,933 | 805,933 | 805,933 | 1,007,415 |
| 2. Share capital surplus |
|
|
278,073 | 278,073 | 278,073 | 278,073 | 278,073 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
2,568 | 1,896 | 3,183 | 7,884 | 7,212 |
| 8. Investment and development funds |
|
|
686,493 | 686,493 | 670,568 | 670,568 | 670,568 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
77,949 | 74,391 | 84,280 | 84,154 | 83,483 |
| 11. After tax undistributed profit |
|
|
1,287,617 | 1,206,521 | 1,542,146 | 1,214,777 | 1,257,585 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
882,747 | 1,287,023 | 1,195,861 | 1,287,023 | 1,284,732 |
| - Profit after tax undistributed this period |
|
|
404,870 | -80,502 | 346,285 | 18,916 | -27,147 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
14,356 | 13,619 | 8,664 | 8,963 | 10,157 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
8,728,326 | 10,936,796 | 12,187,463 | 12,181,248 | 11,710,282 |
There is no report.
|
|