|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
787,609 | 753,215 | 802,117 | 770,747 | 636,574 |
| I. Cash and cash equivalents |
|
|
93,071 | 45,137 | 57,179 | 43,145 | 59,472 |
| 1. Cash |
|
|
93,071 | 41,137 | 53,179 | 39,145 | 59,472 |
| 2. Cash equivalents |
|
|
| 4,000 | 4,000 | 4,000 | |
| II. Short-term financial investments |
|
|
88,639 | 84,639 | 84,639 | 78,139 | 59,800 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
88,639 | 84,639 | 84,639 | 78,139 | 59,800 |
| III. Short-term receivables |
|
|
294,519 | 278,894 | 269,023 | 287,971 | 228,494 |
| 1. Short-term receivables of customers |
|
|
324,411 | 261,798 | 257,512 | 283,468 | 265,062 |
| 2. Prepayments to suppliers |
|
|
21,548 | 64,413 | 59,999 | 53,366 | 18,547 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | 4,200 | | |
| 6. Other short-term receivables |
|
|
2,902 | 7,963 | 1,794 | 3,893 | 1,267 |
| 7. Provision for doubtful short-term receivables |
|
|
-54,342 | -55,280 | -54,481 | -52,756 | -56,382 |
| IV. Inventories |
|
|
306,653 | 336,842 | 379,050 | 351,226 | 283,714 |
| 1. Inventories |
|
|
307,199 | 336,842 | 379,050 | 351,226 | 283,714 |
| 2. Provision for decline in value of inventories |
|
|
-546 | | | | |
| V. Other current assets |
|
|
4,728 | 7,703 | 12,226 | 10,266 | 5,092 |
| 1. Short-term prepaid expenses |
|
|
89 | 193 | 1,543 | 1,715 | 214 |
| 2. Deductible VAT |
|
|
4,639 | 7,246 | 10,620 | 8,150 | 4,878 |
| 3. Taxes and the State Receivables |
|
|
| 264 | 63 | 401 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
462,427 | 440,720 | 488,840 | 487,217 | 491,400 |
| I. Long-term receivables |
|
|
30,162 | 7,554 | 4,854 | 554 | 554 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
29,600 | 7,000 | 4,300 | | |
| 5. Other long-term receivables |
|
|
562 | 554 | 554 | 554 | 554 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
71,414 | 69,420 | 48,631 | 48,239 | 50,627 |
| 1. Tangible fixed assets |
|
|
47,825 | 45,881 | 43,893 | 43,550 | 45,988 |
| - Cost |
|
|
119,111 | 119,154 | 118,939 | 120,590 | 125,018 |
| - Accumulated depreciation |
|
|
-71,286 | -73,273 | -75,046 | -77,040 | -79,030 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
23,589 | 23,540 | 4,739 | 4,689 | 4,640 |
| - Cost |
|
|
26,930 | 26,930 | 8,179 | 8,179 | 8,179 |
| - Accumulated depreciation |
|
|
-3,341 | -3,390 | -3,440 | -3,490 | -3,539 |
| III. Real Estate Investments |
|
|
| | 18,751 | 18,751 | 18,751 |
| - Cost |
|
|
| | 18,751 | 18,751 | 18,751 |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 744 | 4,190 | 42 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 744 | 4,190 | 42 |
| IV. Long-term financial investments |
|
|
357,093 | 360,183 | 412,427 | 412,427 | 418,156 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
215,821 | 218,912 | 271,572 | 271,572 | 277,301 |
| 3. Other investments in equity instruments |
|
|
141,609 | 141,609 | 141,609 | 141,609 | 141,609 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-338 | -338 | -754 | -754 | -754 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,087 | 1,115 | 1,207 | 1,052 | 1,489 |
| 1. Long-term prepaid expenses |
|
|
1,087 | 1,115 | 1,207 | 1,052 | 1,489 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
2,670 | 2,448 | 2,225 | 2,003 | 1,780 |
| TOTAL ASSETS |
|
|
1,250,036 | 1,193,935 | 1,290,957 | 1,257,964 | 1,127,974 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
605,317 | 543,001 | 602,546 | 581,262 | 454,163 |
| I. Current liabilities |
|
|
591,317 | 525,001 | 580,046 | 545,762 | 442,963 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
295,593 | 336,631 | 389,150 | 341,782 | 341,846 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
262,627 | 155,565 | 150,560 | 174,429 | 91,141 |
| 4. Advances from customers |
|
|
16,057 | 19,235 | 27,503 | 21,319 | 350 |
| 5. Taxes and other payables to the State Budget |
|
|
3,837 | 1,521 | 86 | 817 | 5,373 |
| 6. Payables to employees |
|
|
702 | 2 | 558 | 2 | |
| 7. Short-term accrued expenses |
|
|
62 | | 48 | | 1 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
9,509 | 9,258 | 9,382 | 4,721 | 1,786 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
2,929 | 2,789 | 2,759 | 2,691 | 2,466 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
14,000 | 18,000 | 22,500 | 35,500 | 11,200 |
| 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 |
|
|
14,000 | 18,000 | 22,500 | 35,500 | 11,200 |
| 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 |
|
|
644,719 | 650,934 | 688,411 | 676,702 | 673,810 |
| I. ShareHolder's equity |
|
|
644,719 | 650,934 | 688,411 | 676,702 | 673,810 |
| 1. Owner's investment capital |
|
|
408,361 | 408,361 | 408,361 | 408,361 | 408,361 |
| 2. Share capital surplus |
|
|
3,254 | 3,254 | 5,033 | 5,033 | 5,033 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
2,968 | 2,968 | 3,368 | 3,368 | 3,368 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
8,426 | 8,426 | 10,774 | 10,774 | 10,774 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
106 | 106 | | | |
| 11. After tax undistributed profit |
|
|
43,500 | 48,617 | 85,533 | 73,163 | 77,712 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
25,582 | 46,853 | 83,287 | 62,869 | 62,869 |
| - Profit after tax undistributed this period |
|
|
17,918 | 1,764 | 2,246 | 10,294 | 14,843 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
178,104 | 179,202 | 175,343 | 176,004 | 168,563 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,250,036 | 1,193,935 | 1,290,957 | 1,257,964 | 1,127,974 |
There is no report.
|
|