|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
33,866,777 | 37,272,432 | 38,743,314 | 43,981,809 | 43,484,443 |
| I. Cash and cash equivalents |
|
|
2,076,624 | 5,050,743 | 3,040,653 | 2,597,624 | 2,060,926 |
| 1. Cash |
|
|
752,172 | 2,427,790 | 1,595,190 | 2,042,370 | 1,545,672 |
| 2. Cash equivalents |
|
|
1,324,452 | 2,622,953 | 1,445,463 | 555,254 | 515,254 |
| II. Short-term financial investments |
|
|
558,994 | 613,344 | 799,022 | 2,412,327 | 2,672,865 |
| 1. Trading securities |
|
|
990,000 | 990,000 | 990,000 | 990,000 | 990,000 |
| 2. Provision for diminution in value of trading securities |
|
|
-440,800 | -486,450 | -486,450 | -398,750 | -311,850 |
| 3. Investments holding until maturity |
|
|
9,794 | 109,794 | 295,472 | 1,821,077 | 1,994,715 |
| III. Short-term receivables |
|
|
29,945,494 | 30,695,941 | 33,765,954 | 37,753,479 | 37,282,593 |
| 1. Short-term receivables of customers |
|
|
11,581,114 | 10,721,700 | 11,996,592 | 13,117,520 | 11,577,591 |
| 2. Prepayments to suppliers |
|
|
898,272 | 1,958,752 | 1,751,527 | 2,507,703 | 2,178,027 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
657,000 | 457,000 | 476,117 | 509,467 | 511,092 |
| 6. Other short-term receivables |
|
|
16,809,108 | 17,558,489 | 19,541,718 | 21,992,692 | 23,101,406 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | -373,902 | -85,522 |
| IV. Inventories |
|
|
1,115,793 | 703,385 | 962,537 | 997,509 | 1,151,714 |
| 1. Inventories |
|
|
1,115,793 | 703,385 | 962,537 | 997,509 | 1,151,714 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
169,872 | 209,019 | 175,148 | 220,870 | 316,345 |
| 1. Short-term prepaid expenses |
|
|
134,131 | 139,381 | 116,141 | 170,146 | 274,947 |
| 2. Deductible VAT |
|
|
14,160 | 9,007 | 7,850 | 6,576 | 6,767 |
| 3. Taxes and the State Receivables |
|
|
21,581 | 60,632 | 51,158 | 44,148 | 34,630 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
42,671,723 | 47,408,631 | 47,084,857 | 48,224,115 | 50,281,907 |
| I. Long-term receivables |
|
|
27,814,223 | 29,649,891 | 27,076,669 | 27,097,595 | 27,784,862 |
| 1. Long-term customer's receivables |
|
|
3,977,092 | 3,930,010 | 2,013,413 | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
886,482 | | 904,397 | 918,763 | 895,784 |
| 5. Other long-term receivables |
|
|
22,950,650 | 25,719,881 | 24,158,858 | 26,178,832 | 26,889,078 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
5,840,779 | 8,865,103 | 10,646,925 | 11,136,550 | 9,865,100 |
| 1. Tangible fixed assets |
|
|
5,455,086 | 3,990,618 | 4,551,938 | 5,094,338 | 3,903,013 |
| - Cost |
|
|
6,142,240 | 4,638,893 | 5,285,651 | 5,924,365 | 4,720,581 |
| - Accumulated depreciation |
|
|
-687,154 | -648,275 | -733,713 | -830,027 | -817,568 |
| 2. Fixed assets of financial leasing |
|
|
336,609 | 4,827,184 | 6,031,634 | 5,981,703 | 5,904,017 |
| - Cost |
|
|
366,890 | 4,899,809 | 6,181,117 | 6,181,117 | 6,181,117 |
| - Accumulated depreciation |
|
|
-30,281 | -72,625 | -149,482 | -199,413 | -277,100 |
| 3. Intangible fixed assets |
|
|
49,083 | 47,300 | 63,352 | 60,508 | 58,070 |
| - Cost |
|
|
88,711 | 88,711 | 107,617 | 107,617 | 108,050 |
| - Accumulated depreciation |
|
|
-39,628 | -41,411 | -44,264 | -47,108 | -49,980 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
334,104 | 333,051 | 436,739 | 351,670 | 576,151 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
334,104 | 333,051 | 436,739 | 351,670 | 576,151 |
| IV. Long-term financial investments |
|
|
149,417 | 149,417 | 149,417 | 149,417 | 149,417 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
149,417 | 149,417 | 149,417 | 149,417 | 149,417 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
8,533,200 | 8,411,169 | 8,775,108 | 9,488,883 | 11,906,376 |
| 1. Long-term prepaid expenses |
|
|
8,162,635 | 8,256,558 | 8,775,108 | 9,488,883 | 11,906,376 |
| 2. Deferred income tax assets |
|
|
370,565 | 154,611 | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
76,538,500 | 84,681,062 | 85,828,171 | 92,205,924 | 93,766,349 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
61,324,803 | 69,048,472 | 69,776,185 | 75,688,243 | 77,043,142 |
| I. Current liabilities |
|
|
29,553,467 | 36,187,381 | 35,373,043 | 38,633,994 | 38,937,860 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
7,106,512 | 13,878,115 | 13,543,493 | 16,801,095 | 17,600,703 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
10,130,190 | 9,764,056 | 9,495,349 | 8,986,559 | 6,503,954 |
| 4. Advances from customers |
|
|
2,136,130 | 2,331,777 | 2,221,704 | 1,015,629 | 1,203,706 |
| 5. Taxes and other payables to the State Budget |
|
|
675,912 | 575,187 | 380,389 | 361,531 | 334,600 |
| 6. Payables to employees |
|
|
153,386 | 155,083 | 183,109 | 191,372 | 191,603 |
| 7. Short-term accrued expenses |
|
|
2,661,510 | 1,343,999 | 1,887,813 | 2,413,957 | 2,000,880 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,952,219 | 3,600,019 | 2,287,497 | 3,168,512 | 3,034,032 |
| 11. Other short-term payables |
|
|
1,941,282 | 1,954,726 | 3,669,653 | 4,057,506 | 5,179,556 |
| 12. Provision for short term payables |
|
|
2,682,855 | 2,578,931 | 1,697,853 | 1,630,467 | 2,881,043 |
| 13. Bonus and welfare fund |
|
|
113,473 | 5,490 | 6,182 | 7,366 | 7,782 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
31,771,336 | 32,861,091 | 34,403,142 | 37,054,249 | 38,105,282 |
| 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 |
|
|
7,178 | 1,405 | 1,718 | 396,103 | 737,389 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
16,190,910 | 17,224,224 | 17,283,544 | 18,564,967 | 20,079,134 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | 103,506 | 317,996 | 415,260 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
15,491,388 | 15,635,462 | 17,014,374 | 17,775,182 | 16,873,499 |
| 11. Long-term unrealized revenue |
|
|
81,860 | | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
15,213,697 | 15,632,590 | 16,051,986 | 16,517,682 | 16,723,208 |
| I. ShareHolder's equity |
|
|
15,213,697 | 15,632,590 | 16,051,986 | 16,517,682 | 16,723,208 |
| 1. Owner's investment capital |
|
|
5,416,113 | 5,416,113 | 5,416,113 | 5,416,113 | 5,416,113 |
| 2. Share capital surplus |
|
|
247,483 | 247,483 | 247,483 | 247,483 | 247,483 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
318,714 | 585,760 | 578,467 | 748,835 | 383,655 |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
9,235,815 | 9,361,975 | 9,785,708 | 10,080,350 | 10,651,936 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
9,018,934 | 9,018,934 | 9,249,524 | 9,249,524 | 9,249,524 |
| - Profit after tax undistributed this period |
|
|
216,881 | 343,041 | 536,184 | 830,826 | 1,402,411 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
-4,428 | 21,258 | 24,215 | 24,900 | 24,021 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
76,538,500 | 84,681,062 | 85,828,171 | 92,205,924 | 93,766,349 |
There is no report.
|
|