|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
653,971 | 586,743 | 601,885 | 578,431 | 733,709 |
| I. Cash and cash equivalents |
|
|
120,075 | 128,739 | 129,748 | 124,807 | 96,401 |
| 1. Cash |
|
|
40,075 | 47,550 | 68,571 | 62,998 | 54,398 |
| 2. Cash equivalents |
|
|
80,000 | 81,189 | 61,177 | 61,809 | 42,003 |
| II. Short-term financial investments |
|
|
5,375 | 23,000 | 20,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
5,375 | 23,000 | 20,000 | | |
| III. Short-term receivables |
|
|
18,735 | 99,452 | 118,954 | 153,983 | 274,452 |
| 1. Short-term receivables of customers |
|
|
14,282 | 76,106 | 103,132 | 130,172 | 257,843 |
| 2. Prepayments to suppliers |
|
|
3,484 | 20,609 | 13,282 | 20,966 | 15,459 |
| 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 |
|
|
968 | 2,738 | 2,539 | 2,845 | 1,150 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
493,901 | 330,408 | 330,534 | 295,853 | 356,191 |
| 1. Inventories |
|
|
493,901 | 330,408 | 330,534 | 295,853 | 356,191 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
15,885 | 5,143 | 2,650 | 3,789 | 6,665 |
| 1. Short-term prepaid expenses |
|
|
2,489 | 2,894 | 2,272 | 2,485 | 1,650 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
13,396 | 2,249 | 378 | 1,304 | 5,015 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
109,830 | 107,242 | 123,537 | 133,736 | 157,581 |
| I. Long-term receivables |
|
|
324 | 3,610 | 351 | 351 | 351 |
| 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 |
|
|
324 | 3,610 | 351 | 351 | 351 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
61,852 | 62,007 | 66,430 | 65,038 | 62,831 |
| 1. Tangible fixed assets |
|
|
56,383 | 56,549 | 60,983 | 59,603 | 57,395 |
| - Cost |
|
|
151,723 | 155,071 | 162,855 | 164,887 | 166,109 |
| - Accumulated depreciation |
|
|
-95,340 | -98,522 | -101,871 | -105,285 | -108,714 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
5,469 | 5,458 | 5,447 | 5,436 | 5,436 |
| - Cost |
|
|
5,661 | 5,661 | 5,661 | 5,661 | 5,661 |
| - Accumulated depreciation |
|
|
-191 | -202 | -214 | -225 | -225 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
3,380 | 3,986 | 17,669 | 30,327 | 56,230 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
3,380 | 3,986 | 17,669 | 30,327 | 56,230 |
| 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 |
|
|
44,274 | 40,888 | 39,087 | 38,019 | 38,169 |
| 1. Long-term prepaid expenses |
|
|
44,274 | 40,888 | 39,087 | 38,019 | 38,169 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
763,801 | 693,985 | 725,422 | 712,166 | 891,290 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
386,365 | 287,165 | 372,858 | 335,383 | 492,024 |
| I. Current liabilities |
|
|
386,365 | 287,165 | 372,858 | 335,383 | 492,024 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
93,321 | 116,204 | 128,619 | 121,654 | 144,447 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
129,756 | 74,570 | 109,279 | 97,159 | 240,582 |
| 4. Advances from customers |
|
|
58,933 | 2,894 | 2,929 | 805 | 427 |
| 5. Taxes and other payables to the State Budget |
|
|
10,650 | 10,164 | 15,589 | 12,708 | 11,162 |
| 6. Payables to employees |
|
|
73,573 | 64,000 | 93,269 | 81,761 | 75,245 |
| 7. Short-term accrued expenses |
|
|
| 6,639 | 4,745 | 330 | 7,000 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,552 | 5,627 | 3,786 | 7,800 | 4,363 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
14,580 | 7,068 | 14,641 | 13,167 | 8,798 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 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 |
|
|
377,436 | 406,819 | 352,564 | 376,783 | 399,266 |
| I. ShareHolder's equity |
|
|
377,442 | 406,856 | 352,479 | 376,724 | 399,265 |
| 1. Owner's investment capital |
|
|
230,000 | 230,000 | 230,000 | 230,000 | 230,000 |
| 2. Share capital surplus |
|
|
3,350 | 3,350 | 3,350 | 3,350 | 3,350 |
| 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 |
|
|
36,796 | 37,087 | 57,368 | 57,573 | 58,010 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
107,296 | 136,418 | 61,761 | 85,801 | 107,905 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
6,492 | 107,296 | 6,481 | 6,499 | 6,499 |
| - Profit after tax undistributed this period |
|
|
100,804 | 29,122 | 55,279 | 79,303 | 101,406 |
| 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 |
|
|
-6 | -36 | 85 | 59 | 1 |
| 1. Funding resources |
|
|
-6 | -36 | 85 | 59 | 1 |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
763,801 | 693,985 | 725,422 | 712,166 | 891,290 |
There is no report.
|
|