|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,578,487 | 3,896,636 | 3,544,064 | 3,304,982 | 3,197,191 |
| I. Cash and cash equivalents |
|
|
402,238 | 669,711 | 277,379 | 285,068 | 158,728 |
| 1. Cash |
|
|
151,738 | 127,211 | 223,179 | 234,568 | 95,328 |
| 2. Cash equivalents |
|
|
250,500 | 542,500 | 54,200 | 50,500 | 63,400 |
| II. Short-term financial investments |
|
|
506,469 | 483,150 | 389,750 | 490,500 | 498,550 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
506,469 | 483,150 | 389,750 | 490,500 | 498,550 |
| III. Short-term receivables |
|
|
2,045,692 | 1,561,314 | 1,604,835 | 1,465,591 | 1,427,845 |
| 1. Short-term receivables of customers |
|
|
2,108,365 | 1,914,221 | 1,988,239 | 1,948,437 | 1,900,878 |
| 2. Prepayments to suppliers |
|
|
76,834 | 83,453 | 61,770 | 48,970 | 59,908 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
81,100 | 84,100 | 84,100 | | |
| 6. Other short-term receivables |
|
|
31,899 | 32,828 | 24,015 | 26,892 | 25,749 |
| 7. Provision for doubtful short-term receivables |
|
|
-252,506 | -553,288 | -553,290 | -558,707 | -558,690 |
| IV. Inventories |
|
|
1,256,136 | 840,294 | 956,634 | 773,218 | 814,571 |
| 1. Inventories |
|
|
1,281,014 | 850,184 | 971,589 | 801,205 | 818,601 |
| 2. Provision for decline in value of inventories |
|
|
-24,878 | -9,890 | -14,955 | -27,986 | -4,029 |
| V. Other current assets |
|
|
367,952 | 342,167 | 315,466 | 290,605 | 297,497 |
| 1. Short-term prepaid expenses |
|
|
19,012 | 16,532 | 9,295 | 17,493 | 9,896 |
| 2. Deductible VAT |
|
|
346,422 | 323,205 | 303,811 | 270,854 | 285,174 |
| 3. Taxes and the State Receivables |
|
|
2,518 | 2,430 | 2,360 | 2,258 | 2,426 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,186,363 | 2,195,846 | 1,925,540 | 1,911,681 | 1,878,479 |
| I. Long-term receivables |
|
|
39,936 | 37,057 | 35,057 | 34,441 | 33,939 |
| 1. Long-term customer's receivables |
|
|
20,341 | 20,341 | 20,341 | 20,341 | 20,341 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
39,936 | 37,057 | 35,057 | 34,441 | 33,939 |
| 6. Provision for doubtful long-term receivables |
|
|
-20,341 | -20,341 | -20,341 | -20,341 | -20,341 |
| II. Fixed assets |
|
|
1,236,450 | 1,451,527 | 1,373,517 | 1,348,605 | 1,321,020 |
| 1. Tangible fixed assets |
|
|
752,454 | 989,346 | 943,994 | 959,066 | 937,859 |
| - Cost |
|
|
1,518,294 | 1,791,726 | 1,788,998 | 1,792,449 | 1,791,782 |
| - Accumulated depreciation |
|
|
-765,840 | -802,380 | -845,004 | -833,383 | -853,923 |
| 2. Fixed assets of financial leasing |
|
|
345,350 | 323,712 | 291,230 | 285,029 | 278,828 |
| - Cost |
|
|
466,638 | 395,016 | 339,832 | 339,832 | 339,832 |
| - Accumulated depreciation |
|
|
-121,287 | -71,304 | -48,602 | -54,803 | -61,004 |
| 3. Intangible fixed assets |
|
|
138,645 | 138,469 | 138,293 | 104,510 | 104,334 |
| - Cost |
|
|
147,044 | 147,044 | 147,044 | 113,436 | 113,436 |
| - Accumulated depreciation |
|
|
-8,399 | -8,574 | -8,750 | -8,926 | -9,102 |
| III. Real Estate Investments |
|
|
6,932 | 6,841 | 6,750 | 6,659 | 6,568 |
| - Cost |
|
|
9,081 | 9,081 | 9,081 | 9,081 | 9,081 |
| - Accumulated depreciation |
|
|
-2,149 | -2,240 | -2,331 | -2,422 | -2,512 |
| IV. Long-term assets in progress |
|
|
244,681 | 50,016 | 52,287 | 406 | 406 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
244,681 | 50,016 | 52,287 | 406 | 406 |
| IV. Long-term financial investments |
|
|
280,590 | 275,553 | 181,153 | 250,501 | 250,501 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
127,960 | 124,535 | 124,685 | 119,334 | 119,334 |
| 3. Other investments in equity instruments |
|
|
165,473 | 165,473 | 75,941 | 157,148 | 157,148 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-24,842 | -26,455 | -26,473 | -32,980 | -32,980 |
| 5. Investments holding until maturity |
|
|
12,000 | 12,000 | 7,000 | 7,000 | 7,000 |
| V. Total other long-term assets |
|
|
377,775 | 374,852 | 276,776 | 271,069 | 266,044 |
| 1. Long-term prepaid expenses |
|
|
363,863 | 360,905 | 262,803 | 257,577 | 252,648 |
| 2. Deferred income tax assets |
|
|
13,912 | 13,947 | 13,973 | 13,492 | 13,396 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
6,764,850 | 6,092,482 | 5,469,604 | 5,216,663 | 5,075,670 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,627,734 | 5,288,715 | 4,492,428 | 4,329,676 | 4,271,101 |
| I. Current liabilities |
|
|
5,007,213 | 4,715,697 | 4,155,464 | 4,031,878 | 3,974,275 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,133,986 | 2,483,368 | 2,429,544 | 2,251,370 | 2,155,450 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
2,541,512 | 1,924,765 | 1,452,134 | 1,483,263 | 1,454,638 |
| 4. Advances from customers |
|
|
81,298 | 65,856 | 92,212 | 57,635 | 123,932 |
| 5. Taxes and other payables to the State Budget |
|
|
9,394 | 12,957 | 4,898 | 29,594 | 29,732 |
| 6. Payables to employees |
|
|
| | | | |
| 7. Short-term accrued expenses |
|
|
23,489 | 29,423 | 15,970 | 11,603 | 15,550 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
15,254 | | 4,212 | 2,051 | 351 |
| 11. Other short-term payables |
|
|
195,801 | 192,908 | 150,122 | 190,273 | 188,533 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
6,480 | 6,419 | 6,372 | 6,088 | 6,088 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
620,520 | 573,018 | 336,963 | 297,799 | 296,826 |
| 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 |
|
|
578,382 | 530,932 | 294,861 | 255,765 | 254,776 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
41,770 | 41,770 | 41,770 | 41,770 | 41,770 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
368 | 315 | 332 | 263 | 279 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,137,117 | 803,768 | 977,176 | 886,987 | 804,569 |
| I. ShareHolder's equity |
|
|
1,137,117 | 803,768 | 977,176 | 886,987 | 804,569 |
| 1. Owner's investment capital |
|
|
736,786 | 736,786 | 736,786 | 736,786 | 736,786 |
| 2. Share capital surplus |
|
|
253,133 | 253,133 | 253,133 | 253,133 | 253,133 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-718 | -718 | -718 | -718 | -718 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
372,822 | | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-205,814 | -162,865 | 14,435 | -68,343 | -146,972 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
343,602 | 343,602 | -168,865 | -168,865 | -168,865 |
| - Profit after tax undistributed this period |
|
|
-549,416 | -506,466 | 183,300 | 100,523 | 21,893 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
-19,093 | -22,569 | -26,460 | -33,872 | -37,660 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,764,850 | 6,092,482 | 5,469,604 | 5,216,663 | 5,075,670 |
There is no report.
|
|