|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
548,530 | 513,439 | 398,965 | 343,134 | 305,590 |
| I. Cash and cash equivalents |
|
|
19,621 | 62,500 | 57,036 | 34,797 | 42,094 |
| 1. Cash |
|
|
19,621 | 7,500 | 7,036 | 4,797 | 12,094 |
| 2. Cash equivalents |
|
|
| 55,000 | 50,000 | 30,000 | 30,000 |
| II. Short-term financial investments |
|
|
45,000 | 120,000 | 120,000 | 15,000 | 15,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
45,000 | 120,000 | 120,000 | 15,000 | 15,000 |
| III. Short-term receivables |
|
|
468,017 | 317,288 | 213,971 | 284,612 | 242,655 |
| 1. Short-term receivables of customers |
|
|
469,619 | 315,409 | 210,428 | 278,963 | 247,497 |
| 2. Prepayments to suppliers |
|
|
3,497 | 4,447 | 5,112 | 6,111 | 1,511 |
| 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 |
|
|
1,953 | 3,213 | 4,108 | 4,945 | 635 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,052 | -5,781 | -5,676 | -5,406 | -6,988 |
| IV. Inventories |
|
|
15,707 | 13,268 | 5,682 | 8,408 | 5,689 |
| 1. Inventories |
|
|
15,707 | 13,268 | 5,682 | 8,408 | 5,689 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
186 | 383 | 2,276 | 317 | 152 |
| 1. Short-term prepaid expenses |
|
|
| 383 | 237 | 317 | 152 |
| 2. Deductible VAT |
|
|
186 | | | | |
| 3. Taxes and the State Receivables |
|
|
| | 2,038 | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,041,329 | 1,021,954 | 970,421 | 943,886 | 951,682 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
896,469 | 877,394 | 860,536 | 839,080 | 849,108 |
| 1. Tangible fixed assets |
|
|
810,314 | 790,971 | 774,657 | 753,746 | 751,488 |
| - Cost |
|
|
3,335,081 | 3,337,609 | 3,342,547 | 3,343,638 | 3,361,409 |
| - Accumulated depreciation |
|
|
-2,524,767 | -2,546,639 | -2,567,890 | -2,589,892 | -2,609,920 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
86,155 | 86,423 | 85,879 | 85,334 | 97,620 |
| - Cost |
|
|
91,021 | 91,834 | 91,834 | 91,834 | 105,553 |
| - Accumulated depreciation |
|
|
-4,866 | -5,411 | -5,955 | -6,500 | -7,933 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
53,377 | 53,445 | 10,279 | 5,328 | 1,833 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
53,377 | 53,445 | 10,279 | 5,328 | 1,833 |
| IV. Long-term financial investments |
|
|
79,800 | 79,800 | 79,800 | 79,800 | 79,800 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
79,800 | 79,800 | 79,800 | 79,800 | 79,800 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
11,683 | 11,315 | 19,806 | 19,677 | 20,941 |
| 1. Long-term prepaid expenses |
|
|
| | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
11,683 | 11,315 | 19,806 | 19,677 | 20,941 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,589,859 | 1,535,393 | 1,369,386 | 1,287,019 | 1,257,273 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
620,545 | 533,611 | 369,135 | 163,055 | 166,933 |
| I. Current liabilities |
|
|
620,545 | 533,611 | 369,135 | 163,055 | 166,933 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
56,640 | 32,861 | 23,799 | 14,223 | 11,464 |
| 4. Advances from customers |
|
|
1,709 | 1,528 | 3,673 | 2,687 | 247 |
| 5. Taxes and other payables to the State Budget |
|
|
24,069 | 18,837 | 16,836 | 31,833 | 41,710 |
| 6. Payables to employees |
|
|
14,175 | 300 | 2,585 | 2,506 | 10,576 |
| 7. Short-term accrued expenses |
|
|
| | | 2,016 | |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
517,659 | 478,101 | 307,088 | 97,128 | 94,695 |
| 12. Provision for short term payables |
|
|
91 | 91 | 107 | 312 | 530 |
| 13. Bonus and welfare fund |
|
|
6,202 | 1,894 | 15,045 | 12,349 | 7,712 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
969,314 | 1,001,782 | 1,000,251 | 1,123,964 | 1,090,339 |
| I. ShareHolder's equity |
|
|
969,314 | 1,001,782 | 1,000,251 | 1,123,964 | 1,090,339 |
| 1. Owner's investment capital |
|
|
750,521 | 750,521 | 750,521 | 750,521 | 750,521 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
28,673 | 28,673 | 28,673 | 28,673 | 28,673 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | 46,500 | 46,500 | 46,500 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
190,121 | 222,589 | 174,558 | 298,271 | 264,646 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
281,305 | 189,270 | 127,588 | 174,558 | 170,683 |
| - Profit after tax undistributed this period |
|
|
-91,184 | 33,318 | 46,969 | 123,714 | 93,963 |
| 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 |
|
|
1,589,859 | 1,535,393 | 1,369,386 | 1,287,019 | 1,257,273 |
There is no report.
|
|