|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
47,845,660 | 43,763,477 | 42,629,110 | 48,982,369 | 43,529,968 |
| I. Cash and cash equivalents |
|
|
9,477,078 | 10,124,515 | 8,492,733 | 18,158,242 | 13,225,024 |
| 1. Cash |
|
|
4,041,862 | 3,290,554 | 2,003,484 | 6,379,620 | 2,221,298 |
| 2. Cash equivalents |
|
|
5,435,216 | 6,833,961 | 6,489,249 | 11,778,622 | 11,003,726 |
| II. Short-term financial investments |
|
|
4,780,789 | 6,794,791 | 5,329,176 | 3,819,013 | 3,107,611 |
| 1. Trading securities |
|
|
1,216,544 | 4,183,054 | 3,218,841 | 1,510,501 | 1,720,333 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
3,564,245 | 2,611,737 | 2,110,335 | 2,308,512 | 1,387,278 |
| III. Short-term receivables |
|
|
17,765,682 | 11,985,015 | 14,304,720 | 12,578,145 | 12,366,531 |
| 1. Short-term receivables of customers |
|
|
2,362,489 | 2,309,810 | 2,496,880 | 2,130,267 | 2,188,449 |
| 2. Prepayments to suppliers |
|
|
875,070 | 725,077 | 708,451 | 671,010 | 720,203 |
| 3. Short-term intercompany receivables |
|
|
| 81,150 | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 1,591,150 | 357,610 | 81,150 |
| 6. Other short-term receivables |
|
|
14,571,153 | 8,903,921 | 9,542,732 | 9,491,487 | 9,451,264 |
| 7. Provision for doubtful short-term receivables |
|
|
-43,030 | -34,943 | -34,493 | -72,229 | -74,535 |
| IV. Inventories |
|
|
14,026,398 | 13,174,868 | 12,766,285 | 12,602,125 | 12,858,904 |
| 1. Inventories |
|
|
14,443,251 | 13,496,602 | 13,103,405 | 12,833,737 | 13,168,525 |
| 2. Provision for decline in value of inventories |
|
|
-416,853 | -321,734 | -337,120 | -231,612 | -309,621 |
| V. Other current assets |
|
|
1,795,713 | 1,684,288 | 1,736,196 | 1,824,844 | 1,971,898 |
| 1. Short-term prepaid expenses |
|
|
455,797 | 327,933 | 385,774 | 376,629 | 412,844 |
| 2. Deductible VAT |
|
|
1,174,740 | 1,208,789 | 1,208,141 | 1,303,644 | 1,412,961 |
| 3. Taxes and the State Receivables |
|
|
165,176 | 147,566 | 142,281 | 144,571 | 146,093 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
97,226,970 | 103,619,995 | 103,893,307 | 108,483,486 | 110,761,477 |
| I. Long-term receivables |
|
|
3,449,346 | 11,210,955 | 11,263,431 | 16,453,861 | 17,060,989 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
81,150 | | | | 198,440 |
| 5. Other long-term receivables |
|
|
3,368,196 | 11,210,955 | 11,263,431 | 16,453,861 | 16,862,549 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
42,522,211 | 42,885,823 | 43,008,471 | 42,404,983 | 43,441,721 |
| 1. Tangible fixed assets |
|
|
30,076,492 | 30,468,702 | 30,763,689 | 30,290,631 | 30,521,435 |
| - Cost |
|
|
51,855,243 | 52,985,169 | 53,873,996 | 54,151,483 | 54,961,990 |
| - Accumulated depreciation |
|
|
-21,778,751 | -22,516,467 | -23,110,307 | -23,860,852 | -24,440,555 |
| 2. Fixed assets of financial leasing |
|
|
317,441 | 310,884 | 304,576 | 299,433 | 227,393 |
| - Cost |
|
|
445,120 | 444,649 | 444,649 | 444,649 | 345,223 |
| - Accumulated depreciation |
|
|
-127,679 | -133,765 | -140,073 | -145,216 | -117,830 |
| 3. Intangible fixed assets |
|
|
12,128,278 | 12,106,237 | 11,940,206 | 11,814,919 | 12,692,893 |
| - Cost |
|
|
16,498,623 | 16,690,945 | 16,703,126 | 16,772,050 | 17,681,391 |
| - Accumulated depreciation |
|
|
-4,370,345 | -4,584,708 | -4,762,920 | -4,957,131 | -4,988,498 |
| III. Real Estate Investments |
|
|
697,591 | 708,670 | 692,697 | 688,429 | 673,512 |
| - Cost |
|
|
1,172,453 | 1,216,349 | 1,216,823 | 1,238,347 | 1,239,736 |
| - Accumulated depreciation |
|
|
-474,862 | -507,679 | -524,126 | -549,918 | -566,224 |
| IV. Long-term assets in progress |
|
|
3,375,560 | 3,127,230 | 2,328,002 | 2,479,272 | 2,277,663 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
3,375,560 | 3,127,230 | 2,328,002 | 2,479,272 | 2,277,663 |
| IV. Long-term financial investments |
|
|
34,299,735 | 33,219,467 | 34,441,875 | 34,554,138 | 35,621,711 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
31,420,589 | 30,281,765 | 31,517,148 | 31,745,743 | 32,892,999 |
| 3. Other investments in equity instruments |
|
|
2,879,146 | 2,937,702 | 2,938,727 | 2,964,338 | 2,951,029 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | -14,000 | -155,943 | -222,317 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
8,200,269 | 8,094,711 | 7,957,499 | 7,990,795 | 7,937,643 |
| 1. Long-term prepaid expenses |
|
|
7,513,304 | 7,418,042 | 7,242,835 | 7,310,447 | 7,230,976 |
| 2. Deferred income tax assets |
|
|
686,965 | 676,669 | 714,664 | 680,348 | 706,667 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
4,682,258 | 4,373,139 | 4,201,332 | 3,912,008 | 3,748,238 |
| TOTAL ASSETS |
|
|
145,072,630 | 147,383,472 | 146,522,417 | 157,465,855 | 154,291,445 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
106,999,415 | 109,146,231 | 107,688,924 | 111,259,745 | 113,111,142 |
| I. Current liabilities |
|
|
54,028,721 | 50,422,500 | 49,428,183 | 51,329,961 | 53,667,186 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
25,692,693 | 28,030,197 | 28,205,405 | 29,351,515 | 29,466,890 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,068,894 | 6,317,999 | 5,988,495 | 6,177,681 | 7,867,087 |
| 4. Advances from customers |
|
|
350,226 | 861,932 | 846,984 | 593,332 | 482,602 |
| 5. Taxes and other payables to the State Budget |
|
|
1,423,343 | 1,103,204 | 667,273 | 780,047 | 1,350,567 |
| 6. Payables to employees |
|
|
375,107 | 264,300 | 359,827 | 380,902 | 385,519 |
| 7. Short-term accrued expenses |
|
|
4,949,871 | 4,819,044 | 4,688,574 | 4,318,577 | 5,268,572 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
101,623 | 67,059 | 45,777 | 41,930 | 42,165 |
| 11. Other short-term payables |
|
|
15,026,201 | 8,919,791 | 8,587,778 | 9,647,874 | 8,764,913 |
| 12. Provision for short term payables |
|
|
9,615 | 7,826 | 6,922 | 6,955 | 7,723 |
| 13. Bonus and welfare fund |
|
|
31,148 | 31,148 | 31,148 | 31,148 | 31,148 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
52,970,694 | 58,723,731 | 58,260,741 | 59,929,784 | 59,443,956 |
| 1. Long-term payables to sellers |
|
|
21,614 | 19,289 | 19,289 | 17,053 | 22,905 |
| 2. Long-term accrued expenses |
|
|
| 31,186 | 173,409 | 350,790 | 515,636 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
1,787,689 | 8,199,245 | 7,874,525 | 12,371,508 | 13,974,566 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
42,922,717 | 41,541,894 | 41,447,608 | 38,519,825 | 36,272,353 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
3,471,265 | 3,406,398 | 3,362,963 | 3,340,012 | 3,228,790 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
4,767,409 | 5,525,719 | 5,382,947 | 5,330,596 | 5,429,706 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
38,073,215 | 38,237,241 | 38,833,493 | 46,206,110 | 41,180,303 |
| I. ShareHolder's equity |
|
|
38,073,215 | 38,237,241 | 38,833,493 | 46,206,110 | 41,180,303 |
| 1. Owner's investment capital |
|
|
14,308,434 | 14,308,434 | 14,308,434 | 15,129,281 | 15,129,281 |
| 2. Share capital surplus |
|
|
8,723,078 | 8,723,078 | 8,723,078 | 14,164,558 | 14,164,558 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
-8,388,147 | -8,388,147 | -8,388,147 | -8,388,147 | -8,388,147 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-313,174 | -224,222 | -212,017 | -162,532 | -149,095 |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
702,413 | 342,381 | 384,155 | 471,202 | 403,510 |
| 11. After tax undistributed profit |
|
|
11,750,525 | 11,798,056 | 11,913,103 | 12,415,680 | 8,344,645 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
11,381,940 | 11,381,940 | 11,798,056 | 11,798,056 | 11,798,056 |
| - Profit after tax undistributed this period |
|
|
368,585 | 416,116 | 115,047 | 617,624 | -3,453,411 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
11,290,086 | 11,677,661 | 12,104,887 | 12,576,068 | 11,675,551 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
145,072,630 | 147,383,472 | 146,522,417 | 157,465,855 | 154,291,445 |
There is no report.
|
|