|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
526,464 | 422,600 | 354,589 | 286,261 | 290,941 |
| I. Cash and cash equivalents |
|
|
7,528 | 7,363 | 7,419 | 6,333 | 6,544 |
| 1. Cash |
|
|
7,528 | 7,363 | 5,004 | 3,901 | 4,093 |
| 2. Cash equivalents |
|
|
| | 2,415 | 2,432 | 2,451 |
| II. Short-term financial investments |
|
|
29,988 | 8,828 | 13,647 | | |
| 1. Trading securities |
|
|
5,275 | | 4,819 | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
24,713 | 8,828 | 8,828 | | |
| III. Short-term receivables |
|
|
329,444 | 359,789 | 263,567 | 229,538 | 240,755 |
| 1. Short-term receivables of customers |
|
|
232,301 | 215,258 | 185,370 | 183,609 | 193,243 |
| 2. Prepayments to suppliers |
|
|
154,709 | 206,535 | 173,832 | 160,854 | 160,644 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
1,700 | 1,700 | 1,700 | 1,700 | 1,700 |
| 6. Other short-term receivables |
|
|
44,837 | 75,189 | 74,918 | 72,781 | 74,574 |
| 7. Provision for doubtful short-term receivables |
|
|
-104,103 | -138,894 | -172,253 | -189,407 | -189,407 |
| IV. Inventories |
|
|
135,060 | 25,087 | 47,829 | 28,322 | 21,846 |
| 1. Inventories |
|
|
136,358 | 25,087 | 47,829 | 28,322 | 21,846 |
| 2. Provision for decline in value of inventories |
|
|
-1,298 | | | | |
| V. Other current assets |
|
|
24,443 | 21,534 | 22,127 | 22,069 | 21,795 |
| 1. Short-term prepaid expenses |
|
|
2,657 | 85 | 171 | 254 | 184 |
| 2. Deductible VAT |
|
|
21,764 | 20,949 | 21,456 | 21,815 | 21,612 |
| 3. Taxes and the State Receivables |
|
|
22 | 500 | 500 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,063,934 | 836,783 | 888,971 | 870,394 | 863,502 |
| I. Long-term receivables |
|
|
283,029 | 179,259 | 215,632 | 215,632 | 215,632 |
| 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 |
|
|
283,029 | 179,259 | 215,632 | 215,632 | 215,632 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
640,322 | 445,982 | 443,660 | 443,225 | 436,746 |
| 1. Tangible fixed assets |
|
|
247,123 | 170,022 | 170,374 | 172,744 | 168,930 |
| - Cost |
|
|
443,769 | 363,095 | 366,515 | 367,045 | 367,045 |
| - Accumulated depreciation |
|
|
-196,646 | -193,073 | -196,141 | -194,301 | -198,115 |
| 2. Fixed assets of financial leasing |
|
|
85,708 | 82,768 | 81,298 | 79,829 | 78,359 |
| - Cost |
|
|
91,045 | 91,045 | 91,045 | 91,045 | 91,045 |
| - Accumulated depreciation |
|
|
-5,338 | -8,277 | -9,747 | -11,216 | -12,686 |
| 3. Intangible fixed assets |
|
|
307,491 | 193,192 | 191,988 | 190,652 | 189,457 |
| - Cost |
|
|
315,903 | 205,958 | 205,958 | 205,743 | 205,743 |
| - Accumulated depreciation |
|
|
-8,412 | -12,766 | -13,970 | -15,091 | -16,285 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
11,295 | 4,912 | 12,319 | 12,319 | 12,319 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
11,295 | 4,912 | 12,319 | 12,319 | 12,319 |
| IV. Long-term financial investments |
|
|
86,312 | 145,449 | 121,453 | 108,010 | 108,010 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
86,008 | 145,145 | 121,149 | 101,574 | 101,574 |
| 3. Other investments in equity instruments |
|
|
324 | 324 | 324 | 6,456 | 6,456 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-20 | -20 | -20 | -20 | -20 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
6,741 | 5,399 | 4,760 | 4,809 | 4,397 |
| 1. Long-term prepaid expenses |
|
|
6,741 | 5,399 | 4,760 | 4,809 | 4,397 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
36,235 | 55,782 | 91,146 | 86,398 | 86,398 |
| TOTAL ASSETS |
|
|
1,590,398 | 1,259,384 | 1,243,560 | 1,156,655 | 1,154,443 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,354,411 | 1,230,395 | 1,236,672 | 1,238,943 | 1,250,001 |
| I. Current liabilities |
|
|
1,108,219 | 993,306 | 1,203,441 | 1,218,207 | 1,229,235 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
901,923 | 751,770 | 955,193 | 940,544 | 938,072 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
118,599 | 16,809 | 37,988 | 39,757 | 50,300 |
| 4. Advances from customers |
|
|
7,296 | 96,288 | 93,407 | 70,832 | 69,881 |
| 5. Taxes and other payables to the State Budget |
|
|
107 | 154 | 166 | 173 | 1,528 |
| 6. Payables to employees |
|
|
1,518 | 1,029 | 1,043 | 657 | 626 |
| 7. Short-term accrued expenses |
|
|
49,863 | 84,827 | 83,975 | 135,395 | 137,123 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
24,431 | 37,973 | 27,467 | 26,678 | 27,682 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
4,483 | 4,456 | 4,202 | 4,170 | 4,022 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
246,192 | 237,088 | 33,231 | 20,737 | 20,766 |
| 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 |
|
|
803 | 668 | 1,034 | 876 | 936 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
243,812 | 234,843 | 30,675 | 18,459 | 18,459 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
1,577 | 1,577 | 1,521 | 1,402 | 1,372 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
235,987 | 28,989 | 6,888 | -82,288 | -95,558 |
| I. ShareHolder's equity |
|
|
235,987 | 28,989 | 6,888 | -82,288 | -95,558 |
| 1. Owner's investment capital |
|
|
182,000 | 182,000 | 182,000 | 182,000 | 182,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
120,464 | | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
5,021 | | | | |
| 11. After tax undistributed profit |
|
|
-122,484 | -153,011 | -175,112 | -264,288 | -277,558 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-70,737 | 54,748 | -160,173 | -165,969 | -165,969 |
| - Profit after tax undistributed this period |
|
|
-51,747 | -207,759 | -14,938 | -98,319 | -111,589 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
50,985 | | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,590,398 | 1,259,384 | 1,243,560 | 1,156,655 | 1,154,443 |
There is no report.
|
|