|
|
Q4 2022 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
183,280 | 354,077 | 476,228 | 595,634 | 631,861 |
| I. Cash and cash equivalents |
|
|
12,276 | 25,821 | 22,877 | 31,563 | 13,307 |
| 1. Cash |
|
|
8,676 | 23,221 | 20,277 | 28,963 | 13,307 |
| 2. Cash equivalents |
|
|
3,600 | 2,600 | 2,600 | 2,600 | |
| II. Short-term financial investments |
|
|
23,000 | 11,300 | 11,300 | 50,790 | 108,307 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
23,000 | 11,300 | 11,300 | 50,790 | 108,307 |
| III. Short-term receivables |
|
|
40,936 | 135,286 | 205,879 | 267,237 | 214,954 |
| 1. Short-term receivables of customers |
|
|
20,253 | 34,729 | 85,649 | 125,291 | 79,780 |
| 2. Prepayments to suppliers |
|
|
3,363 | 5,959 | 7,928 | 9,227 | 9,066 |
| 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 |
|
|
20,621 | 98,445 | 116,944 | 137,360 | 130,750 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,301 | -3,848 | -4,642 | -4,642 | -4,642 |
| IV. Inventories |
|
|
94,513 | 166,676 | 222,016 | 228,736 | 273,908 |
| 1. Inventories |
|
|
97,495 | 171,908 | 237,464 | 246,937 | 290,578 |
| 2. Provision for decline in value of inventories |
|
|
-2,982 | -5,233 | -15,449 | -18,201 | -16,670 |
| V. Other current assets |
|
|
12,556 | 14,994 | 14,156 | 17,308 | 21,384 |
| 1. Short-term prepaid expenses |
|
|
2,857 | 3,289 | 4,316 | 4,419 | 4,083 |
| 2. Deductible VAT |
|
|
9,699 | 11,705 | 9,191 | 12,748 | 17,301 |
| 3. Taxes and the State Receivables |
|
|
| | 649 | 141 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
220,916 | 432,530 | 423,816 | 434,090 | 436,428 |
| I. Long-term receivables |
|
|
3,716 | 3,721 | 4,541 | 6,495 | 6,987 |
| 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 |
|
|
3,716 | 3,721 | 4,541 | 6,495 | 6,987 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
113,203 | 394,012 | 384,167 | 382,476 | 383,365 |
| 1. Tangible fixed assets |
|
|
92,404 | 377,978 | 363,908 | 356,545 | 351,715 |
| - Cost |
|
|
255,130 | 558,289 | 550,588 | 552,129 | 557,122 |
| - Accumulated depreciation |
|
|
-162,726 | -180,311 | -186,680 | -195,584 | -205,407 |
| 2. Fixed assets of financial leasing |
|
|
17,765 | 13,131 | 17,417 | 22,718 | 28,530 |
| - Cost |
|
|
18,538 | 18,538 | 23,982 | 30,875 | 38,718 |
| - Accumulated depreciation |
|
|
-772 | -5,407 | -6,565 | -8,158 | -10,188 |
| 3. Intangible fixed assets |
|
|
3,034 | 2,903 | 2,842 | 3,213 | 3,121 |
| - Cost |
|
|
4,650 | 4,760 | 4,760 | 5,223 | 5,223 |
| - Accumulated depreciation |
|
|
-1,616 | -1,857 | -1,918 | -2,009 | -2,102 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
70,920 | 427 | | 5,422 | 5,759 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
70,920 | 427 | | 5,422 | 5,759 |
| IV. Long-term financial investments |
|
|
20,000 | 4,000 | 4,000 | 4,000 | 4,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
20,000 | | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| 4,000 | 4,000 | 4,000 | 4,000 |
| V. Total other long-term assets |
|
|
13,077 | 23,016 | 23,949 | 28,733 | 29,548 |
| 1. Long-term prepaid expenses |
|
|
10,717 | 18,691 | 19,438 | 22,057 | 23,029 |
| 2. Deferred income tax assets |
|
|
2,360 | 4,325 | 4,511 | 6,676 | 6,520 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| 7,355 | 7,159 | 6,964 | 6,769 |
| TOTAL ASSETS |
|
|
404,196 | 786,607 | 900,044 | 1,029,724 | 1,068,290 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
273,186 | 558,424 | 658,219 | 764,727 | 778,960 |
| I. Current liabilities |
|
|
226,602 | 363,368 | 464,794 | 590,397 | 601,096 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
155,271 | 284,061 | 339,367 | 444,594 | 427,517 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
43,634 | 34,726 | 64,311 | 63,263 | 43,211 |
| 4. Advances from customers |
|
|
620 | 20,770 | 8,095 | 11,050 | 57,651 |
| 5. Taxes and other payables to the State Budget |
|
|
2,230 | 3,589 | 3,116 | 8,355 | 13,224 |
| 6. Payables to employees |
|
|
5,150 | 5,901 | 10,398 | 9,166 | 8,706 |
| 7. Short-term accrued expenses |
|
|
17,665 | 10,712 | 20,254 | 30,852 | 28,446 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 68 | | | |
| 11. Other short-term payables |
|
|
2,005 | 3,514 | 7,508 | 4,070 | 3,293 |
| 12. Provision for short term payables |
|
|
| | 11,718 | 19,021 | 19,021 |
| 13. Bonus and welfare fund |
|
|
27 | 26 | 26 | 26 | 26 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
46,584 | 195,057 | 193,425 | 174,330 | 177,863 |
| 1. Long-term payables to sellers |
|
|
| 14,261 | 10,742 | 4,066 | 4,066 |
| 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 |
|
|
44,226 | 178,519 | 180,459 | 168,076 | 171,637 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,213 | 2,169 | 2,126 | 2,099 | 2,080 |
| 11. Long-term unrealized revenue |
|
|
145 | 107 | 98 | 88 | 79 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
131,010 | 228,183 | 241,825 | 264,996 | 289,330 |
| I. ShareHolder's equity |
|
|
131,010 | 228,183 | 241,825 | 264,996 | 289,330 |
| 1. Owner's investment capital |
|
|
80,000 | 144,000 | 183,998 | 183,998 | 183,998 |
| 2. Share capital surplus |
|
|
| -182 | -182 | -182 | -182 |
| 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 |
|
|
5,632 | | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
45,378 | 60,634 | 33,878 | 55,360 | 80,016 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
10,171 | 47,010 | 20,636 | 20,636 | 20,636 |
| - Profit after tax undistributed this period |
|
|
35,207 | 13,624 | 13,243 | 34,725 | 59,380 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| 23,731 | 24,130 | 25,820 | 25,498 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
404,196 | 786,607 | 900,044 | 1,029,724 | 1,068,290 |
There is no report.
|
|