|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
791,732 | 2,496,321 | 1,888,828 | 2,353,999 | 2,303,168 |
| I. Cash and cash equivalents |
|
|
4,603 | 1,038,024 | 50,545 | 55,869 | 19,414 |
| 1. Cash |
|
|
4,603 | 1,038,024 | 50,545 | 55,869 | 19,414 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
119,767 | 82,767 | 183,649 | 242,767 | 142,767 |
| 1. Trading securities |
|
|
9,767 | 9,767 | 9,767 | 9,767 | 9,767 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
110,000 | 73,000 | 173,882 | 233,000 | 133,000 |
| III. Short-term receivables |
|
|
387,279 | 830,781 | 817,543 | 860,840 | 933,984 |
| 1. Short-term receivables of customers |
|
|
454,024 | 661,219 | 522,220 | 877,277 | 916,191 |
| 2. Prepayments to suppliers |
|
|
74 | 233,152 | 363,873 | 50,656 | 90,787 |
| 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 |
|
|
9,284 | 14,053 | 9,093 | 16,403 | 10,503 |
| 7. Provision for doubtful short-term receivables |
|
|
-76,103 | -77,643 | -77,643 | -83,497 | -83,497 |
| IV. Inventories |
|
|
273,347 | 520,564 | 774,346 | 1,128,904 | 1,164,297 |
| 1. Inventories |
|
|
273,847 | 521,065 | 774,847 | 1,129,404 | 1,164,797 |
| 2. Provision for decline in value of inventories |
|
|
-500 | -500 | -500 | -500 | -500 |
| V. Other current assets |
|
|
6,736 | 24,185 | 62,745 | 65,619 | 42,707 |
| 1. Short-term prepaid expenses |
|
|
| | 29,491 | 9,106 | 5,887 |
| 2. Deductible VAT |
|
|
6,381 | 23,830 | 31,098 | 51,349 | 31,907 |
| 3. Taxes and the State Receivables |
|
|
355 | 355 | 2,157 | 5,164 | 4,912 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
208,660 | 1,516,647 | 1,467,204 | 1,424,569 | 1,381,322 |
| I. Long-term receivables |
|
|
| 22,722 | 22,538 | 22,538 | 22,538 |
| 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 |
|
|
| 22,722 | 22,538 | 22,538 | 22,538 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
208,660 | 1,429,088 | 1,392,546 | 1,355,420 | 1,318,724 |
| 1. Tangible fixed assets |
|
|
208,660 | 1,428,602 | 1,391,553 | 1,354,503 | 1,317,001 |
| - Cost |
|
|
521,746 | 2,738,158 | 2,737,353 | 2,737,173 | 2,733,821 |
| - Accumulated depreciation |
|
|
-313,086 | -1,309,556 | -1,345,800 | -1,382,670 | -1,416,819 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| 487 | 993 | 917 | 1,722 |
| - Cost |
|
|
159 | 2,508 | 3,073 | 3,073 | 3,973 |
| - Accumulated depreciation |
|
|
-159 | -2,022 | -2,080 | -2,157 | -2,250 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | 1,009 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 1,009 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| 64,837 | 52,120 | 46,611 | 39,052 |
| 1. Long-term prepaid expenses |
|
|
| 64,837 | 52,120 | 44,965 | 37,406 |
| 2. Deferred income tax assets |
|
|
| | | 1,646 | 1,646 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,000,392 | 4,012,968 | 3,356,033 | 3,778,568 | 3,684,490 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
861,343 | 3,476,555 | 2,815,781 | 3,231,164 | 3,148,328 |
| I. Current liabilities |
|
|
861,343 | 2,926,078 | 1,664,531 | 2,158,164 | 2,018,328 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
143,994 | 1,355,244 | 831,053 | 1,396,771 | 1,267,881 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
680,009 | 601,956 | 766,824 | 694,926 | 400,156 |
| 4. Advances from customers |
|
|
| 14,348 | 377 | 624 | 6,831 |
| 5. Taxes and other payables to the State Budget |
|
|
| 2,656 | 2,791 | 941 | 603 |
| 6. Payables to employees |
|
|
114 | 15,083 | 16,001 | 11,061 | 12,034 |
| 7. Short-term accrued expenses |
|
|
| 28,823 | 40,634 | 52,655 | 54,788 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | 108,931 |
| 11. Other short-term payables |
|
|
37,114 | 907,856 | 6,741 | 1,074 | 166,994 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
111 | 111 | 111 | 111 | 111 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
| 550,477 | 1,151,250 | 1,073,000 | 1,130,000 |
| 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 |
|
|
| 10,477 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| 540,000 | 1,151,250 | 1,073,000 | 1,130,000 |
| 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 |
|
|
139,049 | 536,413 | 540,251 | 547,404 | 536,162 |
| I. ShareHolder's equity |
|
|
139,049 | 536,413 | 540,251 | 547,404 | 536,162 |
| 1. Owner's investment capital |
|
|
190,000 | 190,000 | 190,000 | 190,000 | 190,000 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-50,951 | 346,413 | 350,251 | 357,404 | 346,162 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-51,562 | -51,562 | 348,485 | 359,735 | 359,735 |
| - Profit after tax undistributed this period |
|
|
612 | 397,975 | 1,766 | -2,331 | -13,573 |
| 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 |
|
|
1,000,392 | 4,012,968 | 3,356,033 | 3,778,568 | 3,684,490 |
There is no report.
|
|