|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
631,103 | 890,677 | 493,316 | 526,885 | 520,634 |
| I. Cash and cash equivalents |
|
|
33,058 | 99,571 | 28,497 | 25,620 | 29,712 |
| 1. Cash |
|
|
17,058 | 25,571 | 18,497 | 15,620 | 14,712 |
| 2. Cash equivalents |
|
|
16,000 | 74,000 | 10,000 | 10,000 | 15,000 |
| II. Short-term financial investments |
|
|
| | 5,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 5,000 | | |
| III. Short-term receivables |
|
|
366,122 | 493,379 | 258,113 | 262,663 | 236,045 |
| 1. Short-term receivables of customers |
|
|
367,869 | 360,066 | 264,256 | 262,572 | 238,217 |
| 2. Prepayments to suppliers |
|
|
5,270 | 2,763 | 653 | 1,135 | 720 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 137,000 | | 5,500 | |
| 6. Other short-term receivables |
|
|
4,023 | 4,591 | 5,313 | 5,566 | 5,909 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,041 | -11,041 | -12,109 | -12,109 | -8,802 |
| IV. Inventories |
|
|
228,530 | 296,537 | 199,252 | 234,302 | 250,315 |
| 1. Inventories |
|
|
230,978 | 299,053 | 201,651 | 235,386 | 251,292 |
| 2. Provision for decline in value of inventories |
|
|
-2,448 | -2,516 | -2,399 | -1,083 | -976 |
| V. Other current assets |
|
|
3,393 | 1,191 | 2,454 | 4,300 | 4,562 |
| 1. Short-term prepaid expenses |
|
|
2,935 | 1,181 | 2,237 | 1,522 | 949 |
| 2. Deductible VAT |
|
|
443 | | 213 | 2,778 | 1,953 |
| 3. Taxes and the State Receivables |
|
|
14 | 9 | 4 | | 1,660 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
715,737 | 713,160 | 664,018 | 664,314 | 661,937 |
| I. Long-term receivables |
|
|
6,515 | 6,515 | 98,433 | 98,433 | 97,823 |
| 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 |
|
|
6,515 | 6,515 | 98,433 | 98,433 | 97,823 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
52,201 | 50,133 | 48,391 | 50,521 | 48,295 |
| 1. Tangible fixed assets |
|
|
36,336 | 34,867 | 33,725 | 33,669 | 31,792 |
| - Cost |
|
|
679,751 | 680,193 | 680,986 | 682,879 | 682,879 |
| - Accumulated depreciation |
|
|
-643,415 | -645,325 | -647,261 | -649,210 | -651,087 |
| 2. Fixed assets of financial leasing |
|
|
12,455 | 11,859 | 11,263 | 13,451 | 13,105 |
| - Cost |
|
|
16,850 | 16,850 | 16,850 | 19,734 | 20,125 |
| - Accumulated depreciation |
|
|
-4,395 | -4,992 | -5,588 | -6,283 | -7,020 |
| 3. Intangible fixed assets |
|
|
3,409 | 3,406 | 3,404 | 3,401 | 3,398 |
| - Cost |
|
|
3,616 | 3,616 | 3,616 | 3,616 | 3,616 |
| - Accumulated depreciation |
|
|
-206 | -209 | -212 | -215 | -218 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
2,059 | 2,612 | 4,217 | 2,259 | 2,066 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
2,059 | 2,612 | 4,217 | 2,259 | 2,066 |
| IV. Long-term financial investments |
|
|
510,535 | 510,535 | 510,629 | 510,629 | 510,629 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
505,000 | 505,000 | 505,000 | 505,000 | 505,000 |
| 3. Other investments in equity instruments |
|
|
8,444 | 8,444 | 8,444 | 8,444 | 8,444 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-2,909 | -2,909 | -2,815 | -2,815 | -2,815 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
144,427 | 143,366 | 2,347 | 2,470 | 3,123 |
| 1. Long-term prepaid expenses |
|
|
144,427 | 143,366 | 2,347 | 2,470 | 3,123 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,346,840 | 1,603,837 | 1,157,334 | 1,191,199 | 1,182,571 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
903,490 | 1,157,140 | 616,677 | 644,854 | 634,056 |
| I. Current liabilities |
|
|
621,088 | 875,385 | 464,312 | 492,752 | 482,205 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
338,394 | 342,396 | 164,610 | 248,228 | 255,680 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
93,546 | 156,737 | 190,579 | 159,721 | 148,253 |
| 4. Advances from customers |
|
|
73,415 | 278,679 | 48,672 | 44,731 | 42,545 |
| 5. Taxes and other payables to the State Budget |
|
|
1,593 | 4,578 | 6,127 | 4,067 | 317 |
| 6. Payables to employees |
|
|
24,944 | 16,890 | 21,126 | 21,646 | 22,004 |
| 7. Short-term accrued expenses |
|
|
782 | 2,589 | 4,875 | 4,153 | 3,930 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
30 | 11 | 12 | 21 | |
| 11. Other short-term payables |
|
|
83,886 | 70,320 | 22,623 | 6,492 | 5,726 |
| 12. Provision for short term payables |
|
|
771 | 547 | 767 | 546 | 659 |
| 13. Bonus and welfare fund |
|
|
3,728 | 2,637 | 4,920 | 3,149 | 3,091 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
282,402 | 281,755 | 152,366 | 152,102 | 151,850 |
| 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 |
|
|
143,500 | 143,500 | 143,500 | 143,500 | 143,500 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
132,667 | 132,021 | 2,631 | 2,367 | 2,116 |
| 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 |
|
|
6,234 | 6,234 | 6,234 | 6,234 | 6,234 |
| B. OWNER'S EQUITY |
|
|
443,350 | 446,697 | 540,657 | 546,345 | 548,515 |
| I. ShareHolder's equity |
|
|
443,350 | 446,697 | 540,657 | 546,345 | 548,515 |
| 1. Owner's investment capital |
|
|
280,658 | 280,658 | 280,658 | 280,658 | 280,658 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-24 | -24 | -24 | -24 | -24 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
108,015 | 108,015 | 116,835 | 116,835 | 116,835 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
54,701 | 58,049 | 143,188 | 148,876 | 151,047 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
25,301 | 54,701 | 25,946 | 25,946 | 25,946 |
| - Profit after tax undistributed this period |
|
|
29,401 | 3,348 | 117,242 | 122,930 | 125,101 |
| 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 |
|
|
1,346,840 | 1,603,837 | 1,157,334 | 1,191,199 | 1,182,571 |
There is no report.
|
|