|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
42,737,796 | 42,748,035 | 41,684,352 | 41,651,658 | 42,552,452 |
| I. Cash and cash equivalents |
|
|
4,213,747 | 2,843,714 | 2,624,026 | 3,191,910 | 4,545,581 |
| 1. Cash |
|
|
2,103,747 | 2,343,714 | 2,606,026 | 3,191,910 | 3,540,581 |
| 2. Cash equivalents |
|
|
2,110,000 | 500,000 | 18,000 | | 1,005,000 |
| II. Short-term financial investments |
|
|
28,098,600 | 25,895,700 | 23,966,800 | 23,223,000 | 22,696,100 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
28,098,600 | 25,895,700 | 23,966,800 | 23,223,000 | 22,696,100 |
| III. Short-term receivables |
|
|
9,199,010 | 12,771,725 | 13,810,032 | 13,780,510 | 13,782,360 |
| 1. Short-term receivables of customers |
|
|
9,250,209 | 9,064,315 | 10,293,843 | 11,381,036 | 11,363,328 |
| 2. Prepayments to suppliers |
|
|
1,689,298 | 6,376,831 | 6,303,638 | 5,691,247 | 5,859,539 |
| 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 |
|
|
824,307 | 973,157 | 1,108,328 | 599,047 | 504,719 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,564,804 | -3,642,578 | -3,895,777 | -3,890,820 | -3,945,225 |
| IV. Inventories |
|
|
542,538 | 467,292 | 436,238 | 423,035 | 354,905 |
| 1. Inventories |
|
|
542,538 | 467,292 | 436,238 | 423,035 | 354,905 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
683,902 | 769,604 | 847,256 | 1,033,204 | 1,173,506 |
| 1. Short-term prepaid expenses |
|
|
51,450 | 25,161 | 69,999 | 89,576 | 57,442 |
| 2. Deductible VAT |
|
|
624,597 | 729,652 | 763,135 | 939,541 | 1,111,618 |
| 3. Taxes and the State Receivables |
|
|
7,855 | 14,791 | 14,123 | 4,087 | 4,446 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,823,153 | 24,380,977 | 25,374,885 | 28,151,168 | 30,705,654 |
| I. Long-term receivables |
|
|
265,502 | 265,502 | 265,502 | 265,502 | 265,502 |
| 1. Long-term customer's receivables |
|
|
5,600 | 2,800 | 2,800 | 2,800 | 2,800 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
265,502 | 265,502 | 265,502 | 265,502 | 265,502 |
| 6. Provision for doubtful long-term receivables |
|
|
-5,600 | -2,800 | -2,800 | -2,800 | -2,800 |
| II. Fixed assets |
|
|
12,548,803 | 13,139,796 | 12,715,048 | 12,561,729 | 12,116,869 |
| 1. Tangible fixed assets |
|
|
12,545,853 | 13,136,493 | 12,712,113 | 12,556,723 | 12,112,461 |
| - Cost |
|
|
47,631,079 | 48,709,834 | 48,872,057 | 49,263,015 | 49,296,973 |
| - Accumulated depreciation |
|
|
-35,085,226 | -35,573,341 | -36,159,944 | -36,706,292 | -37,184,512 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,951 | 3,303 | 2,935 | 5,006 | 4,407 |
| - Cost |
|
|
24,974 | 25,849 | 25,849 | 28,340 | 28,340 |
| - Accumulated depreciation |
|
|
-22,023 | -22,546 | -22,914 | -23,334 | -23,932 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
6,852,111 | 7,852,320 | 8,965,860 | 11,836,719 | 14,880,731 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
6,852,111 | 7,852,320 | 8,965,860 | 11,836,719 | 14,880,731 |
| IV. Long-term financial investments |
|
|
2,889,347 | 2,860,035 | 2,909,881 | 2,972,808 | 2,934,012 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
2,718,045 | 2,688,733 | 2,734,542 | 2,797,469 | 2,758,673 |
| 3. Other investments in equity instruments |
|
|
235,339 | 235,339 | 235,339 | 235,339 | 235,339 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-64,037 | -64,037 | -60,000 | -60,000 | -60,000 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
267,390 | 263,324 | 518,595 | 514,410 | 508,540 |
| 1. Long-term prepaid expenses |
|
|
103,300 | 99,512 | 86,092 | 81,908 | 76,404 |
| 2. Deferred income tax assets |
|
|
164,090 | 163,811 | 432,503 | 432,503 | 432,136 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
65,560,949 | 67,129,012 | 67,059,237 | 69,802,826 | 73,258,105 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
16,495,122 | 16,618,949 | 14,048,744 | 14,698,162 | 16,172,589 |
| I. Current liabilities |
|
|
6,040,642 | 6,412,179 | 4,032,344 | 5,080,546 | 6,062,853 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
417,021 | 410,421 | 405,561 | 390,007 | 418,237 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
962,807 | 1,187,145 | 963,669 | 834,388 | 832,092 |
| 4. Advances from customers |
|
|
12,294 | 9,586 | 18,157 | 5,770 | 5,198 |
| 5. Taxes and other payables to the State Budget |
|
|
1,596,175 | 1,618,854 | 1,062,062 | 1,652,712 | 2,595,373 |
| 6. Payables to employees |
|
|
988,818 | 1,062,654 | 694,623 | 605,452 | 809,769 |
| 7. Short-term accrued expenses |
|
|
421,612 | 527,957 | 452,886 | 414,324 | 389,571 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
16,677 | 4,460 | 17,862 | 10,538 | 22,665 |
| 11. Other short-term payables |
|
|
1,222,048 | 1,392,808 | 235,224 | 189,485 | 207,781 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
403,190 | 198,294 | 182,299 | 977,869 | 782,166 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
10,454,480 | 10,206,769 | 10,016,400 | 9,617,617 | 10,109,737 |
| 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 |
|
|
111,706 | 152,098 | 169,707 | 200,973 | 206,226 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
10,333,427 | 10,046,032 | 9,838,137 | 9,408,088 | 9,896,789 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
278 | 278 | 194 | 194 | 194 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
9,069 | 8,362 | 8,362 | 8,362 | 6,528 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
49,065,827 | 50,510,063 | 53,010,493 | 55,104,664 | 57,085,516 |
| I. ShareHolder's equity |
|
|
49,065,827 | 50,510,063 | 53,010,493 | 55,104,664 | 57,085,516 |
| 1. Owner's investment capital |
|
|
21,771,732 | 21,771,732 | 21,771,732 | 21,771,732 | 21,771,732 |
| 2. Share capital surplus |
|
|
14,603 | 14,603 | 14,603 | 14,603 | 14,603 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-2,919 | -2,919 | -2,919 | -2,919 | -2,919 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
6,034,594 | 6,034,594 | 6,034,594 | 6,034,594 | 6,034,594 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
21,198,398 | 22,638,770 | 25,136,072 | 27,237,030 | 29,214,835 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
15,189,604 | 15,320,065 | 22,542,351 | 21,745,378 | 21,745,378 |
| - Profit after tax undistributed this period |
|
|
6,008,794 | 7,318,705 | 2,593,721 | 5,491,652 | 7,469,457 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
49,419 | 53,283 | 56,410 | 49,623 | 52,671 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
65,560,949 | 67,129,012 | 67,059,237 | 69,802,826 | 73,258,105 |
There is no report.
|
|