|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
546,855 | 511,432 | 564,241 | 552,269 | 536,150 |
| I. Cash and cash equivalents |
|
|
109,237 | 38,742 | 39,082 | 59,453 | 26,865 |
| 1. Cash |
|
|
12,219 | 20,595 | 39,082 | 39,453 | 26,865 |
| 2. Cash equivalents |
|
|
97,018 | 18,147 | | 20,000 | |
| II. Short-term financial investments |
|
|
70,351 | 70,000 | 35,000 | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
70,351 | 70,000 | 35,000 | | |
| III. Short-term receivables |
|
|
243,102 | 280,428 | 366,560 | 360,034 | 369,866 |
| 1. Short-term receivables of customers |
|
|
180,119 | 204,030 | 273,632 | 291,346 | 291,339 |
| 2. Prepayments to suppliers |
|
|
54,817 | 71,851 | 87,588 | 64,682 | 76,782 |
| 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 |
|
|
10,941 | 9,538 | 10,330 | 9,672 | 8,220 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,775 | -4,990 | -4,990 | -5,667 | -6,476 |
| IV. Inventories |
|
|
93,890 | 86,307 | 91,013 | 91,235 | 87,043 |
| 1. Inventories |
|
|
96,004 | 88,421 | 93,095 | 94,073 | 89,881 |
| 2. Provision for decline in value of inventories |
|
|
-2,114 | -2,114 | -2,083 | -2,838 | -2,838 |
| V. Other current assets |
|
|
30,274 | 35,955 | 32,587 | 41,547 | 52,376 |
| 1. Short-term prepaid expenses |
|
|
3,879 | 3,654 | 2,573 | 1,322 | 4,221 |
| 2. Deductible VAT |
|
|
26,132 | 32,038 | 29,751 | 39,308 | 48,085 |
| 3. Taxes and the State Receivables |
|
|
263 | 263 | 263 | 917 | 70 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
539,090 | 596,079 | 636,803 | 743,155 | 859,837 |
| I. Long-term receivables |
|
|
4,451 | 4,451 | 4,451 | 4,451 | 4,451 |
| 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 |
|
|
4,451 | 4,451 | 4,451 | 4,451 | 4,451 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
136,753 | 132,940 | 127,726 | 124,048 | 121,666 |
| 1. Tangible fixed assets |
|
|
98,947 | 95,367 | 90,386 | 86,941 | 84,791 |
| - Cost |
|
|
367,106 | 368,468 | 368,392 | 369,626 | 371,366 |
| - Accumulated depreciation |
|
|
-268,158 | -273,101 | -278,007 | -282,686 | -286,575 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
37,805 | 37,573 | 37,340 | 37,108 | 36,875 |
| - Cost |
|
|
48,689 | 48,689 | 48,689 | 48,689 | 48,689 |
| - Accumulated depreciation |
|
|
-10,884 | -11,117 | -11,349 | -11,582 | -11,814 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
376,346 | 436,702 | 483,032 | 593,441 | 712,341 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
376,346 | 436,702 | 483,032 | 593,441 | 712,341 |
| IV. Long-term financial investments |
|
|
6,800 | 6,800 | 6,800 | 6,800 | 6,800 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
8,820 | 8,820 | 8,820 | 8,820 | 8,820 |
| 3. Other investments in equity instruments |
|
|
6,800 | 6,800 | 6,800 | 6,800 | 6,800 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-8,820 | -8,820 | -8,820 | -8,820 | -8,820 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
14,739 | 15,186 | 14,794 | 14,415 | 14,579 |
| 1. Long-term prepaid expenses |
|
|
14,739 | 15,186 | 14,794 | 14,415 | 14,579 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,085,944 | 1,107,511 | 1,201,044 | 1,295,424 | 1,395,987 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
433,645 | 429,663 | 492,058 | 584,387 | 664,266 |
| I. Current liabilities |
|
|
239,095 | 233,238 | 296,045 | 379,142 | 355,938 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
71,975 | 55,296 | 108,986 | 149,645 | 165,384 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
122,472 | 124,075 | 138,781 | 181,387 | 138,805 |
| 4. Advances from customers |
|
|
670 | 842 | 581 | 539 | 3,429 |
| 5. Taxes and other payables to the State Budget |
|
|
3,720 | 9,081 | 13,036 | 1,245 | 5,665 |
| 6. Payables to employees |
|
|
10,046 | 11,091 | 14,959 | 24,037 | 15,839 |
| 7. Short-term accrued expenses |
|
|
14,438 | 17,082 | 18,637 | 21,200 | 25,027 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
14,774 | 14,778 | 124 | 174 | 382 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,001 | 995 | 942 | 916 | 1,406 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
194,550 | 196,425 | 196,012 | 205,245 | 308,329 |
| 1. Long-term payables to sellers |
|
|
| | | | 102,686 |
| 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 |
|
|
194,550 | 196,425 | 196,012 | 205,245 | 205,642 |
| 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 |
|
|
652,300 | 677,848 | 708,987 | 711,038 | 731,721 |
| I. ShareHolder's equity |
|
|
652,103 | 677,651 | 708,844 | 710,895 | 731,578 |
| 1. Owner's investment capital |
|
|
209,380 | 209,380 | 209,380 | 209,380 | 209,380 |
| 2. Share capital surplus |
|
|
181,170 | 181,170 | 181,170 | 181,170 | 181,170 |
| 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 |
|
|
242,728 | 242,728 | 242,728 | 242,728 | 304,136 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
18,825 | 44,373 | 75,566 | 77,618 | 36,893 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
244 | 244 | 244 | 244 | 14,900 |
| - Profit after tax undistributed this period |
|
|
18,581 | 44,130 | 75,323 | 77,374 | 21,992 |
| 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 |
|
|
197 | 197 | 143 | 143 | 143 |
| 1. Funding resources |
|
|
131 | 131 | 143 | 143 | 143 |
| 2. Funding resources that form fixed assets |
|
|
66 | 66 | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,085,944 | 1,107,511 | 1,201,044 | 1,295,424 | 1,395,987 |
There is no report.
|
|