|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
124,251 | 164,901 | 172,413 | 181,650 | 158,941 |
| I. Cash and cash equivalents |
|
|
57,939 | 38,724 | 49,442 | 35,032 | 30,987 |
| 1. Cash |
|
|
8,433 | 5,193 | 13,910 | 4,500 | 4,455 |
| 2. Cash equivalents |
|
|
49,506 | 33,532 | 35,532 | 30,532 | 26,532 |
| II. Short-term financial investments |
|
|
18,151 | 29,151 | 36,301 | 76,201 | 76,305 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
18,151 | 29,151 | 36,301 | 76,201 | 76,305 |
| III. Short-term receivables |
|
|
23,620 | 74,438 | 62,989 | 45,768 | 20,551 |
| 1. Short-term receivables of customers |
|
|
20,808 | 16,454 | 17,867 | 18,628 | 17,065 |
| 2. Prepayments to suppliers |
|
|
566 | 55,842 | 43,037 | 24,752 | 2,048 |
| 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 |
|
|
2,246 | 2,143 | 2,084 | 2,389 | 1,439 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
18,539 | 18,116 | 18,634 | 18,564 | 18,263 |
| 1. Inventories |
|
|
18,539 | 18,116 | 18,634 | 18,564 | 18,263 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
6,001 | 4,472 | 5,047 | 6,084 | 12,836 |
| 1. Short-term prepaid expenses |
|
|
116 | 236 | 617 | 365 | 122 |
| 2. Deductible VAT |
|
|
5,729 | 4,210 | 4,430 | 5,719 | 12,713 |
| 3. Taxes and the State Receivables |
|
|
156 | 26 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
622,396 | 615,672 | 633,989 | 658,682 | 748,013 |
| 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 |
|
|
551,867 | 540,918 | 534,699 | 523,639 | 512,155 |
| 1. Tangible fixed assets |
|
|
549,083 | 538,270 | 532,188 | 521,264 | 509,917 |
| - Cost |
|
|
935,392 | 936,322 | 942,084 | 942,916 | 943,282 |
| - Accumulated depreciation |
|
|
-386,310 | -398,051 | -409,896 | -421,651 | -433,365 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,784 | 2,648 | 2,511 | 2,375 | 2,238 |
| - Cost |
|
|
7,829 | 7,829 | 7,829 | 7,829 | 7,829 |
| - Accumulated depreciation |
|
|
-5,045 | -5,181 | -5,318 | -5,454 | -5,591 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
44,716 | 50,133 | 75,859 | 112,816 | 200,346 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
44,716 | 50,133 | 75,859 | 112,816 | 200,346 |
| IV. Long-term financial investments |
|
|
14,270 | 14,270 | 14,270 | 14,270 | 14,270 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
14,270 | 14,270 | 14,270 | 14,270 | 14,270 |
| 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 |
|
|
11,542 | 10,350 | 9,161 | 7,958 | 21,241 |
| 1. Long-term prepaid expenses |
|
|
11,542 | 10,350 | 9,161 | 7,958 | 21,241 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
746,646 | 780,573 | 806,402 | 840,332 | 906,954 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
335,965 | 379,533 | 408,554 | 426,519 | 479,918 |
| I. Current liabilities |
|
|
96,390 | 88,765 | 109,206 | 112,437 | 141,625 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
27,699 | 28,289 | 28,289 | 25,507 | 25,503 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
10,457 | 10,376 | 8,949 | 5,934 | 39,977 |
| 4. Advances from customers |
|
|
307 | 286 | 396 | 389 | 254 |
| 5. Taxes and other payables to the State Budget |
|
|
24,132 | 28,129 | 34,877 | 42,280 | 47,557 |
| 6. Payables to employees |
|
|
12,393 | 6,163 | 9,924 | 12,438 | 12,623 |
| 7. Short-term accrued expenses |
|
|
2,402 | 1,039 | 1,842 | 1,153 | 1,822 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
17,639 | 13,305 | 23,543 | 23,447 | 12,581 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,361 | 1,178 | 1,385 | 1,289 | 1,309 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
239,575 | 290,767 | 299,349 | 314,082 | 338,293 |
| 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 |
|
|
92,309 | 92,126 | 92,916 | 93,190 | 91,583 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
147,266 | 198,642 | 206,433 | 220,893 | 246,710 |
| 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 |
|
|
410,681 | 401,040 | 397,848 | 413,813 | 427,035 |
| I. ShareHolder's equity |
|
|
410,681 | 401,040 | 397,848 | 413,813 | 427,035 |
| 1. Owner's investment capital |
|
|
375,494 | 375,494 | 375,494 | 375,494 | 375,494 |
| 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 |
|
|
| | 550 | 550 | 550 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
35,187 | 25,546 | 21,804 | 37,769 | 50,991 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
23,904 | 16,413 | | 21,804 | 37,769 |
| - Profit after tax undistributed this period |
|
|
11,283 | 9,134 | 21,804 | 15,965 | 13,222 |
| 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 |
|
|
746,646 | 780,573 | 806,402 | 840,332 | 906,954 |
There is no report.
|
|