|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,577,907 | 1,369,031 | 1,458,658 | 1,379,239 | 1,769,303 |
| I. Cash and cash equivalents |
|
|
761,372 | 389,111 | 454,559 | 513,359 | 931,976 |
| 1. Cash |
|
|
261,372 | 279,111 | 214,559 | 198,359 | 175,176 |
| 2. Cash equivalents |
|
|
500,000 | 110,000 | 240,000 | 315,000 | 756,800 |
| II. Short-term financial investments |
|
|
58,474 | 58,474 | 58,474 | 58,474 | 58,474 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
58,474 | 58,474 | 58,474 | 58,474 | 58,474 |
| III. Short-term receivables |
|
|
620,361 | 747,888 | 778,650 | 656,628 | 613,914 |
| 1. Short-term receivables of customers |
|
|
547,480 | 617,442 | 613,250 | 591,272 | 585,492 |
| 2. Prepayments to suppliers |
|
|
36,126 | | 26,216 | 35,579 | 32,891 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 50,000 | 100,000 | | |
| 6. Other short-term receivables |
|
|
58,450 | 102,128 | 64,386 | 54,973 | 49,413 |
| 7. Provision for doubtful short-term receivables |
|
|
-21,696 | -21,682 | -25,201 | -25,196 | -53,882 |
| IV. Inventories |
|
|
91,149 | 114,909 | 115,413 | 104,702 | 122,161 |
| 1. Inventories |
|
|
97,330 | 121,089 | 118,383 | 107,671 | 125,344 |
| 2. Provision for decline in value of inventories |
|
|
-6,181 | -6,181 | -2,970 | -2,970 | -3,183 |
| V. Other current assets |
|
|
46,552 | 58,650 | 51,561 | 46,076 | 42,778 |
| 1. Short-term prepaid expenses |
|
|
5,144 | 16,597 | 13,764 | 11,401 | 6,450 |
| 2. Deductible VAT |
|
|
40,205 | 40,466 | 36,473 | 33,473 | 35,126 |
| 3. Taxes and the State Receivables |
|
|
1,203 | 1,587 | 1,325 | 1,203 | 1,203 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,159,149 | 1,144,683 | 1,131,346 | 1,092,809 | 1,072,115 |
| I. Long-term receivables |
|
|
3,526 | 3,380 | 3,251 | 3,244 | 3,240 |
| 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 |
|
|
3,526 | 3,380 | 3,251 | 3,244 | 3,240 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
382,520 | 369,495 | 363,506 | 394,103 | 382,439 |
| 1. Tangible fixed assets |
|
|
357,359 | 344,751 | 337,151 | 368,071 | 356,613 |
| - Cost |
|
|
2,013,023 | 2,015,657 | 2,022,442 | 2,074,839 | 2,079,375 |
| - Accumulated depreciation |
|
|
-1,655,665 | -1,670,906 | -1,685,291 | -1,706,769 | -1,722,762 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
25,161 | 24,744 | 26,355 | 26,032 | 25,827 |
| - Cost |
|
|
41,523 | 41,523 | 43,701 | 43,701 | 43,822 |
| - Accumulated depreciation |
|
|
-16,362 | -16,779 | -17,346 | -17,668 | -17,995 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
81,960 | 83,728 | 90,173 | 38,812 | 38,966 |
| 1. Costs of long-term production, business in progress |
|
|
| | 90,173 | | |
| 2. Costs of construction in progress |
|
|
81,960 | 83,728 | | 38,812 | 38,966 |
| IV. Long-term financial investments |
|
|
| | | | |
| 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 |
|
|
| | | | |
| V. Total other long-term assets |
|
|
691,143 | 688,080 | 674,416 | 656,651 | 647,470 |
| 1. Long-term prepaid expenses |
|
|
683,524 | 680,504 | 667,952 | 650,131 | 633,774 |
| 2. Deferred income tax assets |
|
|
7,619 | 7,576 | 6,464 | 6,520 | 13,696 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,737,056 | 2,513,714 | 2,590,003 | 2,472,048 | 2,841,418 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,727,283 | 1,550,913 | 1,618,738 | 1,465,673 | 1,826,677 |
| I. Current liabilities |
|
|
1,527,635 | 1,363,507 | 1,438,381 | 1,295,161 | 1,668,183 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
564,845 | 277,690 | 371,357 | 175,396 | 528,524 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
698,434 | 734,882 | 754,373 | 803,564 | 848,890 |
| 4. Advances from customers |
|
|
2,067 | 2,038 | 1,786 | 1,786 | 7,320 |
| 5. Taxes and other payables to the State Budget |
|
|
10,426 | 9,362 | 5,729 | 10,372 | 16,896 |
| 6. Payables to employees |
|
|
49,145 | 42,102 | 54,503 | 73,661 | 56,470 |
| 7. Short-term accrued expenses |
|
|
162,760 | 202,680 | 232,567 | 214,695 | 192,786 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
23,076 | 82,578 | 7,976 | 6,679 | 6,652 |
| 12. Provision for short term payables |
|
|
4,824 | 4,824 | 4,561 | 4,409 | |
| 13. Bonus and welfare fund |
|
|
12,058 | 7,351 | 5,530 | 4,600 | 10,645 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
199,648 | 187,406 | 180,357 | 170,512 | 158,494 |
| 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 |
|
|
177,878 | 168,054 | 163,424 | 155,998 | 146,399 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
21,771 | 19,352 | 16,933 | 14,514 | 12,095 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 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 |
|
|
1,009,773 | 962,801 | 971,265 | 1,006,375 | 1,014,742 |
| I. ShareHolder's equity |
|
|
1,009,773 | 962,801 | 971,265 | 1,006,375 | 1,014,742 |
| 1. Owner's investment capital |
|
|
500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
| 2. Share capital surplus |
|
|
45,594 | 45,594 | 45,594 | 45,594 | 45,594 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-12 | -12 | -12 | -12 | -12 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
362,934 | 362,934 | 362,934 | 362,934 | 362,934 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
101,256 | 54,284 | 62,748 | 97,858 | 106,225 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,096 | 26,258 | 1,259 | 1,259 | 1,259 |
| - Profit after tax undistributed this period |
|
|
95,160 | 28,026 | 61,490 | 96,599 | 104,967 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,737,056 | 2,513,714 | 2,590,003 | 2,472,048 | 2,841,418 |
There is no report.
|
|