|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
451,402 | 461,114 | 544,582 | 648,974 | 688,895 |
| I. Cash and cash equivalents |
|
|
21,602 | 11,696 | 10,283 | 74,030 | 46,397 |
| 1. Cash |
|
|
19,602 | 11,696 | 10,283 | 74,030 | 46,397 |
| 2. Cash equivalents |
|
|
2,000 | | | | |
| II. Short-term financial investments |
|
|
| 2,000 | 2,000 | 2,000 | 2,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 2,000 | 2,000 | 2,000 | 2,000 |
| III. Short-term receivables |
|
|
66,632 | 113,520 | 375,344 | 407,378 | 484,601 |
| 1. Short-term receivables of customers |
|
|
6,987 | 7,811 | 27,693 | 76,805 | 80,650 |
| 2. Prepayments to suppliers |
|
|
12,645 | 11,240 | 17,372 | 34 | 13,021 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 38,000 | 273,500 | 266,350 | 338,350 |
| 6. Other short-term receivables |
|
|
47,611 | 57,080 | 57,389 | 64,798 | 53,201 |
| 7. Provision for doubtful short-term receivables |
|
|
-610 | -610 | -610 | -610 | -621 |
| IV. Inventories |
|
|
361,484 | 333,707 | 156,367 | 152,387 | 155,802 |
| 1. Inventories |
|
|
361,484 | 333,707 | 156,367 | 152,387 | 155,802 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
1,685 | 190 | 589 | 13,180 | 95 |
| 1. Short-term prepaid expenses |
|
|
374 | 190 | 589 | 13,180 | 95 |
| 2. Deductible VAT |
|
|
1,311 | | | | |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
807,276 | 808,317 | 806,749 | 845,686 | 841,342 |
| I. Long-term receivables |
|
|
3,433 | 3,652 | 3,652 | 4,809 | 4,809 |
| 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 |
|
|
3,433 | 3,652 | 3,652 | 4,809 | 4,809 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
73,932 | 71,844 | 70,387 | 109,820 | 106,659 |
| 1. Tangible fixed assets |
|
|
73,926 | 71,844 | 70,387 | 76,916 | 74,442 |
| - Cost |
|
|
116,693 | 116,808 | 117,547 | 126,466 | 126,248 |
| - Accumulated depreciation |
|
|
-42,767 | -44,964 | -47,160 | -49,550 | -51,806 |
| 2. Fixed assets of financial leasing |
|
|
| | | 32,904 | 32,216 |
| - Cost |
|
|
| | | 32,996 | 32,996 |
| - Accumulated depreciation |
|
|
| | | -92 | -779 |
| 3. Intangible fixed assets |
|
|
6 | | | | |
| - Cost |
|
|
185 | 185 | 185 | 185 | 185 |
| - Accumulated depreciation |
|
|
-179 | -185 | -185 | -185 | -185 |
| III. Real Estate Investments |
|
|
8,584 | 8,584 | 8,584 | 8,584 | 8,584 |
| - Cost |
|
|
8,584 | 8,584 | 8,584 | 8,584 | 8,584 |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | 385 | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | 385 | | |
| IV. Long-term financial investments |
|
|
697,500 | 697,500 | 697,500 | 697,500 | 697,500 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
697,500 | 697,500 | 697,500 | 697,500 | 697,500 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
23,827 | 26,738 | 26,242 | 24,974 | 23,790 |
| 1. Long-term prepaid expenses |
|
|
23,827 | 26,738 | 26,242 | 24,974 | 23,790 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,258,678 | 1,269,431 | 1,351,332 | 1,494,660 | 1,530,237 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
142,365 | 141,943 | 259,634 | 391,040 | 362,098 |
| I. Current liabilities |
|
|
119,677 | 115,926 | 237,107 | 347,286 | 321,712 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
19,188 | 48,079 | 128,412 | 128,366 | 158,009 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
17,561 | 25,380 | 33,327 | 114,118 | 133,415 |
| 4. Advances from customers |
|
|
72,421 | 32,924 | 11,660 | 31,237 | 19,641 |
| 5. Taxes and other payables to the State Budget |
|
|
4,804 | 7,169 | 8,107 | 6,623 | 7,415 |
| 6. Payables to employees |
|
|
950 | 1,040 | 1,111 | 1,071 | 1,132 |
| 7. Short-term accrued expenses |
|
|
3,394 | 946 | 1,061 | 12,610 | 1,370 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
298 | 387 | 53,232 | 53,064 | 533 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,061 | | 197 | 197 | 197 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
22,688 | 26,016 | 22,527 | 43,754 | 40,385 |
| 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 |
|
|
19,254 | 22,583 | 18,876 | 40,102 | 36,734 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
3,433 | 3,433 | 3,652 | 3,652 | 3,652 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,116,313 | 1,127,488 | 1,091,698 | 1,103,621 | 1,168,139 |
| I. ShareHolder's equity |
|
|
1,116,313 | 1,127,488 | 1,091,698 | 1,103,621 | 1,168,139 |
| 1. Owner's investment capital |
|
|
1,050,000 | 1,050,000 | 1,050,000 | 1,050,000 | 1,050,000 |
| 2. Share capital surplus |
|
|
-1,371 | -1,371 | -1,371 | -1,371 | -1,371 |
| 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 |
|
|
12,926 | 12,926 | 12,926 | 12,926 | 12,926 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
54,758 | 65,933 | 30,142 | 42,065 | 106,583 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
28,311 | 54,372 | 1,481 | 1,481 | 53,981 |
| - Profit after tax undistributed this period |
|
|
26,446 | 11,561 | 28,661 | 40,584 | 52,602 |
| 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 |
|
|
1,258,678 | 1,269,431 | 1,351,332 | 1,494,660 | 1,530,237 |
There is no report.
|
|