|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,153,620 | 1,260,658 | 1,233,826 | 1,370,176 | 1,459,932 |
| I. Cash and cash equivalents |
|
|
203,922 | 280,066 | 189,544 | 478,493 | 281,820 |
| 1. Cash |
|
|
139,622 | 252,560 | 164,044 | 359,193 | 230,920 |
| 2. Cash equivalents |
|
|
64,300 | 27,507 | 25,500 | 119,300 | 50,900 |
| II. Short-term financial investments |
|
|
4,700 | 3,000 | 66,500 | 60,000 | 3,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
4,700 | 3,000 | 66,500 | 60,000 | 3,000 |
| III. Short-term receivables |
|
|
253,884 | 226,819 | 294,831 | 382,198 | 404,315 |
| 1. Short-term receivables of customers |
|
|
151,573 | 170,209 | 135,572 | 222,124 | 206,194 |
| 2. Prepayments to suppliers |
|
|
74,183 | 36,987 | 36,055 | 40,540 | 72,894 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 100,000 | 100,000 | 100,000 |
| 6. Other short-term receivables |
|
|
30,370 | 21,385 | 24,981 | 21,310 | 26,876 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,241 | -1,761 | -1,777 | -1,777 | -1,649 |
| IV. Inventories |
|
|
679,950 | 737,519 | 664,769 | 438,574 | 754,046 |
| 1. Inventories |
|
|
692,255 | 748,036 | 675,287 | 446,415 | 761,700 |
| 2. Provision for decline in value of inventories |
|
|
-12,304 | -10,517 | -10,517 | -7,841 | -7,655 |
| V. Other current assets |
|
|
11,164 | 13,254 | 18,182 | 10,911 | 16,751 |
| 1. Short-term prepaid expenses |
|
|
4,429 | 5,980 | 8,889 | 5,825 | 9,721 |
| 2. Deductible VAT |
|
|
| 201 | 778 | 2,542 | 3,288 |
| 3. Taxes and the State Receivables |
|
|
6,736 | 7,073 | 8,515 | 2,545 | 3,741 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
833,834 | 840,606 | 846,500 | 851,929 | 834,298 |
| I. Long-term receivables |
|
|
| 2,115 | 2,115 | 2,115 | |
| 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 |
|
|
| 2,115 | 2,115 | 2,115 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
712,392 | 715,004 | 730,335 | 742,943 | 731,496 |
| 1. Tangible fixed assets |
|
|
501,283 | 504,326 | 516,457 | 523,177 | 512,528 |
| - Cost |
|
|
870,972 | 883,554 | 907,837 | 923,515 | 925,710 |
| - Accumulated depreciation |
|
|
-369,689 | -379,228 | -391,380 | -400,338 | -413,182 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
211,109 | 210,678 | 213,878 | 219,766 | 218,968 |
| - Cost |
|
|
253,304 | 253,451 | 257,465 | 264,408 | 264,971 |
| - Accumulated depreciation |
|
|
-42,195 | -42,773 | -43,587 | -44,642 | -46,003 |
| III. Real Estate Investments |
|
|
3,179 | 3,055 | 2,958 | 10,584 | 10,436 |
| - Cost |
|
|
5,625 | 5,625 | 5,625 | 13,351 | 13,495 |
| - Accumulated depreciation |
|
|
-2,446 | -2,570 | -2,667 | -2,767 | -3,059 |
| IV. Long-term assets in progress |
|
|
11,054 | 20,082 | 16,754 | 4,514 | 5,429 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
11,054 | 20,082 | 16,754 | 4,514 | 5,429 |
| IV. Long-term financial investments |
|
|
26,062 | 26,062 | 26,062 | 26,062 | 26,062 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
26,062 | 26,062 | 26,062 | 26,062 | 26,062 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
34,477 | 33,476 | 33,322 | 36,614 | 37,622 |
| 1. Long-term prepaid expenses |
|
|
27,634 | 26,713 | 27,591 | 28,886 | 31,141 |
| 2. Deferred income tax assets |
|
|
6,057 | 5,978 | 4,944 | 6,942 | 5,694 |
| 3. Other long-term assets |
|
|
786 | 786 | 786 | 786 | 786 |
| VI. Goodwills |
|
|
46,669 | 40,812 | 34,955 | 29,098 | 23,254 |
| TOTAL ASSETS |
|
|
1,987,454 | 2,101,265 | 2,080,326 | 2,222,106 | 2,294,230 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
611,494 | 776,462 | 733,053 | 775,986 | 825,731 |
| I. Current liabilities |
|
|
579,869 | 744,543 | 701,081 | 743,870 | 793,304 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
261,190 | 358,609 | 319,889 | 315,822 | 452,534 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
107,894 | 71,408 | 70,802 | 128,720 | 105,390 |
| 4. Advances from customers |
|
|
11,074 | 8,997 | 25,314 | 15,089 | 11,908 |
| 5. Taxes and other payables to the State Budget |
|
|
6,533 | 15,454 | 12,109 | 23,705 | 9,918 |
| 6. Payables to employees |
|
|
3,301 | 12,081 | 9,614 | 21,637 | 4,200 |
| 7. Short-term accrued expenses |
|
|
16,460 | 15,362 | 16,794 | 17,825 | 20,314 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
675 | | 225 | | 747 |
| 11. Other short-term payables |
|
|
145,393 | 211,833 | 217,580 | 197,379 | 165,707 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
27,350 | 50,800 | 28,753 | 23,694 | 22,586 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
31,625 | 31,919 | 31,971 | 32,116 | 32,427 |
| 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 |
|
|
269 | 540 | 596 | 743 | 1,057 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
31,356 | 31,379 | 31,376 | 31,373 | 31,370 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,375,960 | 1,324,803 | 1,347,274 | 1,446,120 | 1,468,499 |
| I. ShareHolder's equity |
|
|
1,375,960 | 1,324,803 | 1,347,274 | 1,446,120 | 1,468,499 |
| 1. Owner's investment capital |
|
|
175,870 | 175,870 | 175,870 | 175,870 | 175,870 |
| 2. Share capital surplus |
|
|
331,246 | 331,246 | 331,246 | 331,246 | 331,246 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-50 | -50 | -50 | -50 | -50 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
483,839 | 523,358 | 517,773 | 509,429 | 515,029 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
298,371 | 207,926 | 235,394 | 339,813 | 357,257 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
263,162 | 117,645 | 117,645 | 116,367 | 321,773 |
| - Profit after tax undistributed this period |
|
|
35,209 | 90,282 | 117,749 | 223,446 | 35,483 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
86,685 | 86,453 | 87,042 | 89,813 | 89,148 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,987,454 | 2,101,265 | 2,080,326 | 2,222,106 | 2,294,230 |
There is no report.
|
|