|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
755,722 | 591,378 | 641,639 | 615,396 | 621,789 |
| I. Cash and cash equivalents |
|
|
148,323 | 166,999 | 158,661 | 166,840 | 140,961 |
| 1. Cash |
|
|
81,323 | 111,999 | 98,661 | 71,840 | 95,905 |
| 2. Cash equivalents |
|
|
67,000 | 55,000 | 60,000 | 95,000 | 45,056 |
| 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 |
|
|
278,800 | 128,884 | 217,140 | 167,031 | 82,480 |
| 1. Short-term receivables of customers |
|
|
267,386 | 117,690 | 208,105 | 159,280 | 77,869 |
| 2. Prepayments to suppliers |
|
|
9,418 | 7,264 | 5,036 | 4,722 | 2,736 |
| 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 |
|
|
1,995 | 3,929 | 3,999 | 3,029 | 1,876 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
322,697 | 284,487 | 257,541 | 273,187 | 382,941 |
| 1. Inventories |
|
|
322,697 | 284,487 | 257,541 | 273,187 | 382,941 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
5,902 | 11,008 | 8,296 | 8,338 | 15,407 |
| 1. Short-term prepaid expenses |
|
|
5,811 | 8,296 | 8,296 | 8,338 | 6,602 |
| 2. Deductible VAT |
|
|
91 | | | | 5,806 |
| 3. Taxes and the State Receivables |
|
|
| 2,712 | | | 2,999 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
202,187 | 203,444 | 202,851 | 204,227 | 196,689 |
| I. Long-term receivables |
|
|
211 | 211 | 197 | 197 | 189 |
| 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 |
|
|
211 | 211 | 197 | 197 | 189 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
109,007 | 103,798 | 99,886 | 96,576 | 160,706 |
| 1. Tangible fixed assets |
|
|
108,672 | 103,501 | 99,627 | 96,356 | 160,524 |
| - Cost |
|
|
330,385 | 332,641 | 336,352 | 339,106 | 407,724 |
| - Accumulated depreciation |
|
|
-221,713 | -229,140 | -236,725 | -242,751 | -247,201 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
335 | 297 | 259 | 221 | 183 |
| - Cost |
|
|
924 | 924 | 924 | 924 | 924 |
| - Accumulated depreciation |
|
|
-589 | -627 | -665 | -704 | -742 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
42,183 | 58,581 | 64,029 | 71,675 | 6,858 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
42,183 | 58,581 | 64,029 | 71,675 | 6,858 |
| 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 |
|
|
50,786 | 40,854 | 38,740 | 35,778 | 28,935 |
| 1. Long-term prepaid expenses |
|
|
38,997 | 36,038 | 33,593 | 31,194 | 23,135 |
| 2. Deferred income tax assets |
|
|
11,789 | 4,816 | 5,147 | 4,584 | 5,800 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
957,908 | 794,822 | 844,490 | 819,623 | 818,478 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
523,741 | 348,644 | 385,928 | 420,989 | 410,118 |
| I. Current liabilities |
|
|
512,119 | 327,394 | 358,393 | 388,751 | 379,701 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
140,014 | 112,063 | 118,132 | 127,879 | 111,023 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
199,817 | 141,327 | 133,989 | 110,361 | 210,741 |
| 4. Advances from customers |
|
|
471 | 360 | 512 | 34 | 814 |
| 5. Taxes and other payables to the State Budget |
|
|
27,779 | 17,596 | 24,055 | 16,860 | 17,446 |
| 6. Payables to employees |
|
|
73,361 | 24,934 | 34,360 | 25,195 | 16,699 |
| 7. Short-term accrued expenses |
|
|
35,673 | 5,613 | 19,965 | 14,463 | 321 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
4,190 | 3,935 | 4,582 | 74,369 | 5,016 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
30,815 | 21,566 | 22,799 | 19,591 | 17,640 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
11,622 | 21,250 | 27,535 | 32,238 | 30,417 |
| 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 |
|
|
11,622 | 21,250 | 27,535 | 32,238 | 30,417 |
| 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 |
|
|
434,167 | 446,178 | 458,562 | 398,634 | 408,360 |
| I. ShareHolder's equity |
|
|
434,167 | 446,178 | 458,562 | 398,634 | 408,360 |
| 1. Owner's investment capital |
|
|
330,000 | 330,000 | 330,000 | 330,000 | 330,000 |
| 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 |
|
|
34,461 | 36,001 | 37,589 | 38,841 | 40,088 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
69,706 | 80,177 | 90,973 | 29,793 | 38,272 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6 | 69,706 | 69,706 | 10 | 10 |
| - Profit after tax undistributed this period |
|
|
69,701 | 10,471 | 21,267 | 29,783 | 38,262 |
| 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 |
|
|
957,908 | 794,822 | 844,490 | 819,623 | 818,478 |
There is no report.
|
|