|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,092,117 | 3,393,899 | 3,345,129 | 3,099,345 | 2,464,904 |
| I. Cash and cash equivalents |
|
|
20,867 | 14,458 | 14,275 | 10,273 | 6,042 |
| 1. Cash |
|
|
20,866 | 14,457 | 14,274 | 10,272 | 6,041 |
| 2. Cash equivalents |
|
|
1 | 1 | 1 | 1 | 1 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
2,354,617 | 1,770,066 | 1,794,772 | 1,603,166 | 1,266,293 |
| 1. Short-term receivables of customers |
|
|
2,009,046 | 1,733,641 | 1,417,871 | 1,206,254 | 1,204,171 |
| 2. Prepayments to suppliers |
|
|
57,714 | 40,460 | 90,952 | 91,695 | 67,591 |
| 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 |
|
|
309,829 | 17,937 | 307,922 | 327,189 | 24,184 |
| 7. Provision for doubtful short-term receivables |
|
|
-21,972 | -21,972 | -21,972 | -21,972 | -29,653 |
| IV. Inventories |
|
|
1,055,395 | 919,225 | 832,723 | 662,472 | 571,192 |
| 1. Inventories |
|
|
1,055,395 | 923,044 | 834,199 | 663,948 | 575,635 |
| 2. Provision for decline in value of inventories |
|
|
| -3,818 | -1,476 | -1,476 | -4,443 |
| V. Other current assets |
|
|
661,239 | 690,149 | 703,358 | 823,433 | 621,377 |
| 1. Short-term prepaid expenses |
|
|
4,539 | 11,304 | 2,941 | 185,910 | 5,983 |
| 2. Deductible VAT |
|
|
648,607 | 670,723 | 692,413 | 629,600 | 605,366 |
| 3. Taxes and the State Receivables |
|
|
8,093 | 8,123 | 8,005 | 7,924 | 10,028 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,351,475 | 7,323,233 | 7,343,797 | 7,304,928 | 7,610,617 |
| I. Long-term receivables |
|
|
| | | | 304,117 |
| 1. Long-term customer's receivables |
|
|
| | | | 304,117 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,577,406 | 1,533,161 | 1,490,504 | 1,446,245 | 1,402,650 |
| 1. Tangible fixed assets |
|
|
1,442,360 | 1,399,493 | 1,357,842 | 1,315,455 | 1,273,267 |
| - Cost |
|
|
5,133,055 | 5,133,055 | 5,133,925 | 5,133,925 | 5,133,925 |
| - Accumulated depreciation |
|
|
-3,690,695 | -3,733,563 | -3,776,083 | -3,818,470 | -3,860,658 |
| 2. Fixed assets of financial leasing |
|
|
134,897 | 133,534 | 132,539 | 130,679 | 129,283 |
| - Cost |
|
|
139,515 | 139,515 | 139,515 | 139,515 | 139,515 |
| - Accumulated depreciation |
|
|
-4,618 | -5,981 | -6,976 | -8,836 | -10,231 |
| 3. Intangible fixed assets |
|
|
149 | 134 | 123 | 111 | 100 |
| - Cost |
|
|
14,637 | 14,637 | 14,637 | 14,637 | 14,637 |
| - Accumulated depreciation |
|
|
-14,487 | -14,502 | -14,514 | -14,525 | -14,537 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
5,708,672 | 5,737,764 | 5,796,905 | 5,808,038 | 5,825,026 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
5,708,672 | 5,737,764 | 5,796,905 | 5,808,038 | 5,825,026 |
| IV. Long-term financial investments |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 8,770 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
11,403 | 11,403 | 11,403 | 11,403 | 11,403 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-11,403 | -11,403 | -11,403 | -11,403 | -12,633 |
| 5. Investments holding until maturity |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
| V. Total other long-term assets |
|
|
55,396 | 42,308 | 46,388 | 40,645 | 70,054 |
| 1. Long-term prepaid expenses |
|
|
53,651 | 40,427 | 44,671 | 38,942 | 68,309 |
| 2. Deferred income tax assets |
|
|
1,745 | 1,882 | 1,717 | 1,703 | 1,745 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
11,443,592 | 10,717,132 | 10,688,926 | 10,404,273 | 10,075,521 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
9,015,497 | 8,610,727 | 8,690,411 | 8,809,536 | 8,906,888 |
| I. Current liabilities |
|
|
7,947,161 | 7,770,861 | 7,544,429 | 7,963,567 | 8,060,919 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
5,122,807 | 5,426,666 | 5,205,111 | 5,466,454 | 5,386,881 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,172,376 | 1,893,738 | 1,660,389 | 1,615,539 | 1,601,812 |
| 4. Advances from customers |
|
|
468,727 | 97,763 | 47,430 | 46,415 | 61,866 |
| 5. Taxes and other payables to the State Budget |
|
|
282 | 190 | 1,261 | 306 | 324 |
| 6. Payables to employees |
|
|
6,744 | 3,211 | 3,023 | 4,942 | 5,843 |
| 7. Short-term accrued expenses |
|
|
63,535 | 245,941 | 255,686 | 438,727 | 585,013 |
| 8. Short-term intercompany payables |
|
|
-20,410 | | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
133,082 | 103,334 | 371,511 | 391,164 | 419,160 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
19 | 19 | 19 | 19 | 19 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
1,068,336 | 839,866 | 1,145,982 | 845,969 | 845,969 |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,068,336 | 839,866 | 1,145,982 | 845,969 | 845,969 |
| 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 |
|
|
2,428,095 | 2,106,405 | 1,998,514 | 1,594,737 | 1,168,633 |
| I. ShareHolder's equity |
|
|
2,428,095 | 2,106,405 | 1,998,514 | 1,594,737 | 1,168,633 |
| 1. Owner's investment capital |
|
|
2,796,763 | 2,796,763 | 2,796,763 | 2,796,763 | 2,796,763 |
| 2. Share capital surplus |
|
|
35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-31,348 | -31,348 | -31,348 | -31,348 | -31,348 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
60,474 | 60,474 | 60,474 | 60,474 | 60,474 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-438,876 | -758,090 | -868,456 | -1,270,962 | -1,697,066 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-444,683 | -253,727 | -444,683 | -444,683 | -1,270,962 |
| - Profit after tax undistributed this period |
|
|
5,807 | -504,363 | -423,773 | -826,279 | -426,104 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
6,081 | 3,605 | 6,081 | 4,810 | 4,810 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
11,443,592 | 10,717,132 | 10,688,926 | 10,404,273 | 10,075,521 |
There is no report.
|
|