|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
513,425 | 517,707 | 574,572 | 635,610 | 550,173 |
| I. Cash and cash equivalents |
|
|
36,018 | 73,890 | 97,503 | 57,692 | 45,408 |
| 1. Cash |
|
|
24,463 | 53,890 | 61,322 | 47,636 | 33,388 |
| 2. Cash equivalents |
|
|
11,555 | 20,000 | 36,180 | 10,055 | 12,020 |
| II. Short-term financial investments |
|
|
113,098 | 90,989 | 34,944 | 34,944 | 23,800 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
113,098 | 90,989 | 34,944 | 34,944 | 23,800 |
| III. Short-term receivables |
|
|
242,738 | 231,122 | 226,170 | 409,791 | 348,670 |
| 1. Short-term receivables of customers |
|
|
185,201 | 181,282 | 191,049 | 356,275 | 328,679 |
| 2. Prepayments to suppliers |
|
|
13,631 | 18,973 | 12,367 | 8,869 | 5,233 |
| 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 |
|
|
50,860 | 38,449 | 33,628 | 55,304 | 25,416 |
| 7. Provision for doubtful short-term receivables |
|
|
-6,953 | -7,583 | -10,873 | -10,658 | -10,658 |
| IV. Inventories |
|
|
117,008 | 114,300 | 200,433 | 131,840 | 131,265 |
| 1. Inventories |
|
|
117,008 | 114,300 | 200,433 | 131,840 | 131,265 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
4,563 | 7,406 | 15,523 | 1,345 | 1,030 |
| 1. Short-term prepaid expenses |
|
|
951 | 949 | 1,576 | 905 | 1,030 |
| 2. Deductible VAT |
|
|
3,613 | 6,456 | 13,947 | 440 | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
332,695 | 413,066 | 467,080 | 462,410 | 463,106 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
274,942 | 344,332 | 360,416 | 385,477 | 372,952 |
| 1. Tangible fixed assets |
|
|
274,756 | 343,976 | 360,048 | 385,158 | 372,134 |
| - Cost |
|
|
702,355 | 781,798 | 810,905 | 848,536 | 852,718 |
| - Accumulated depreciation |
|
|
-427,600 | -437,822 | -450,857 | -463,378 | -480,584 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
187 | 356 | 368 | 319 | 818 |
| - Cost |
|
|
1,959 | 2,163 | 2,220 | 2,220 | 2,774 |
| - Accumulated depreciation |
|
|
-1,773 | -1,807 | -1,852 | -1,901 | -1,956 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
35,264 | 46,346 | 67,847 | 39,062 | 52,745 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
35,264 | 46,346 | 67,847 | 39,062 | 52,745 |
| 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 |
|
|
22,489 | 22,388 | 38,817 | 37,872 | 37,409 |
| 1. Long-term prepaid expenses |
|
|
20,371 | 20,220 | 36,600 | 35,552 | 34,583 |
| 2. Deferred income tax assets |
|
|
2,118 | 2,168 | 2,217 | 2,319 | 2,826 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
846,120 | 930,773 | 1,041,652 | 1,098,021 | 1,013,279 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
309,571 | 415,893 | 513,830 | 563,686 | 468,797 |
| I. Current liabilities |
|
|
290,703 | 396,095 | 463,431 | 523,779 | 429,563 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 8,368 | 8,368 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
152,661 | 211,182 | 199,292 | 276,877 | 189,149 |
| 4. Advances from customers |
|
|
31,340 | 41,977 | 73,100 | 77,555 | 73,940 |
| 5. Taxes and other payables to the State Budget |
|
|
1,716 | 1,250 | 1,500 | 1,448 | 2,960 |
| 6. Payables to employees |
|
|
13,630 | 18,642 | 27,142 | 28,651 | 17,933 |
| 7. Short-term accrued expenses |
|
|
62,386 | 54,924 | 95,216 | 83,154 | 79,970 |
| 8. Short-term intercompany payables |
|
|
18,507 | | 18,507 | 18,507 | 18,507 |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | 17,830 | 17,580 |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
7,951 | 54,540 | 36,034 | 7,342 | 19,085 |
| 12. Provision for short term payables |
|
|
| 8,000 | 8,000 | | |
| 13. Bonus and welfare fund |
|
|
2,510 | 5,580 | 4,641 | 4,045 | 2,071 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
18,869 | 19,798 | 50,399 | 39,907 | 39,234 |
| 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 |
|
|
| | 41,841 | 31,380 | 29,288 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
18,869 | 19,798 | 8,559 | 8,526 | 9,945 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
536,549 | 514,880 | 527,822 | 534,335 | 544,482 |
| I. ShareHolder's equity |
|
|
536,549 | 514,880 | 527,822 | 534,335 | 544,482 |
| 1. Owner's investment capital |
|
|
400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
79,968 | 88,206 | 88,206 | 88,206 | 88,206 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
56,580 | 26,674 | 39,615 | 46,128 | 56,276 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
46,680 | 6,323 | 6,323 | 6,323 | 46,463 |
| - Profit after tax undistributed this period |
|
|
9,900 | 20,350 | 33,292 | 39,805 | 9,813 |
| 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 |
|
|
846,120 | 930,773 | 1,041,652 | 1,098,021 | 1,013,279 |
There is no report.
|
|