|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
951,454 | 923,634 | 948,469 | 989,386 | 968,449 |
| I. Cash and cash equivalents |
|
|
23,246 | 16,937 | 8,356 | 24,656 | 82,361 |
| 1. Cash |
|
|
23,246 | 16,937 | 8,356 | 24,656 | 82,361 |
| 2. Cash equivalents |
|
|
| | | | |
| 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 |
|
|
51,435 | 50,498 | 61,769 | 52,574 | 64,570 |
| 1. Short-term receivables of customers |
|
|
50,262 | 52,644 | 60,954 | 48,204 | 66,098 |
| 2. Prepayments to suppliers |
|
|
4,425 | 2,051 | 2,720 | 4,029 | 1,732 |
| 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 |
|
|
8,184 | 7,239 | 9,531 | 11,647 | 8,168 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,436 | -11,436 | -11,436 | -11,306 | -11,428 |
| IV. Inventories |
|
|
748,185 | 715,973 | 741,966 | 777,261 | 702,877 |
| 1. Inventories |
|
|
757,435 | 725,223 | 750,175 | 785,218 | 718,351 |
| 2. Provision for decline in value of inventories |
|
|
-9,250 | -9,250 | -8,208 | -7,956 | -15,474 |
| V. Other current assets |
|
|
128,587 | 140,226 | 136,377 | 134,895 | 118,642 |
| 1. Short-term prepaid expenses |
|
|
2,144 | 15,719 | 12,888 | 10,696 | 845 |
| 2. Deductible VAT |
|
|
125,654 | 123,842 | 122,832 | 123,544 | 117,152 |
| 3. Taxes and the State Receivables |
|
|
789 | 666 | 657 | 655 | 644 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,307,906 | 1,261,603 | 1,216,963 | 1,171,834 | 1,146,796 |
| I. Long-term receivables |
|
|
4,599 | 4,599 | 5,679 | 7,046 | 5,942 |
| 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 |
|
|
4,599 | 4,599 | 5,679 | 7,046 | 5,942 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,245,210 | 1,202,652 | 1,161,168 | 1,120,160 | 1,103,917 |
| 1. Tangible fixed assets |
|
|
1,134,135 | 1,101,057 | 1,084,731 | 1,052,026 | 1,019,533 |
| - Cost |
|
|
1,815,140 | 1,815,894 | 1,846,311 | 1,846,311 | 1,848,804 |
| - Accumulated depreciation |
|
|
-681,005 | -714,837 | -761,580 | -794,285 | -829,271 |
| 2. Fixed assets of financial leasing |
|
|
100,586 | 91,207 | 66,151 | 57,950 | 74,303 |
| - Cost |
|
|
144,188 | 143,434 | 111,841 | 111,841 | 134,338 |
| - Accumulated depreciation |
|
|
-43,602 | -52,227 | -45,689 | -53,891 | -60,035 |
| 3. Intangible fixed assets |
|
|
10,490 | 10,388 | 10,286 | 10,184 | 10,082 |
| - Cost |
|
|
21,147 | 21,147 | 21,147 | 21,147 | 21,147 |
| - Accumulated depreciation |
|
|
-10,657 | -10,759 | -10,861 | -10,963 | -11,065 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| 220 | 780 | 764 | 39 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| 220 | 780 | 764 | 39 |
| IV. Long-term financial investments |
|
|
12,242 | 12,240 | 12,000 | 12,000 | 12,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
12,000 | 12,000 | 12,000 | 12,000 | 12,000 |
| 3. Other investments in equity instruments |
|
|
1,300 | 1,300 | 1,300 | 1,300 | 1,300 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,058 | -1,060 | -1,300 | -1,300 | -1,300 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
45,854 | 41,892 | 37,336 | 31,864 | 24,897 |
| 1. Long-term prepaid expenses |
|
|
45,854 | 41,892 | 37,336 | 31,864 | 24,897 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,259,359 | 2,185,237 | 2,165,431 | 2,161,221 | 2,115,245 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,681,230 | 1,639,397 | 1,599,258 | 1,562,643 | 1,481,375 |
| I. Current liabilities |
|
|
1,064,229 | 1,019,950 | 1,091,318 | 1,035,004 | 1,000,538 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
826,386 | 774,238 | 819,683 | 716,870 | 708,231 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
195,408 | 208,704 | 226,573 | 255,187 | 229,242 |
| 4. Advances from customers |
|
|
| | | 6 | 468 |
| 5. Taxes and other payables to the State Budget |
|
|
7,758 | 3,234 | 2,539 | 6,319 | 10,795 |
| 6. Payables to employees |
|
|
13,295 | 5,424 | 19,029 | 25,295 | 36,629 |
| 7. Short-term accrued expenses |
|
|
4,184 | 13,339 | 8,858 | 16,381 | 2,505 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,878 | 1,647 | 1,888 | 1,566 | 1,443 |
| 11. Other short-term payables |
|
|
6,977 | 5,659 | 5,212 | 5,974 | 4,081 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
8,342 | 7,705 | 7,536 | 7,404 | 7,141 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
617,002 | 619,447 | 507,940 | 527,640 | 480,837 |
| 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 |
|
|
251 | 251 | 251 | 251 | 251 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
615,294 | 617,639 | 506,664 | 526,776 | 480,425 |
| 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 |
|
|
1,456 | 1,556 | 1,025 | 612 | 162 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
578,129 | 545,840 | 566,173 | 598,578 | 633,870 |
| I. ShareHolder's equity |
|
|
578,129 | 545,840 | 566,173 | 598,578 | 633,870 |
| 1. Owner's investment capital |
|
|
500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
| 2. Share capital surplus |
|
|
-3,362 | -3,362 | -3,362 | -3,362 | -3,362 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-3 | -3 | -3 | -3 | -3 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
81,407 | 81,407 | 81,407 | 81,407 | 81,407 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
87 | -32,202 | -11,869 | 20,535 | 55,828 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 85 | 85 | 85 | 85 |
| - Profit after tax undistributed this period |
|
|
87 | -32,287 | -11,954 | 20,450 | 55,743 |
| 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 |
|
|
2,259,359 | 2,185,237 | 2,165,431 | 2,161,221 | 2,115,245 |
There is no report.
|
|