|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,095,733 | 1,295,025 | 1,382,459 | 1,582,123 | 1,888,566 |
| I. Cash and cash equivalents |
|
|
18,369 | 22,474 | 39,146 | 8,559 | 72,117 |
| 1. Cash |
|
|
7,369 | 16,374 | 33,046 | 2,426 | 55,984 |
| 2. Cash equivalents |
|
|
11,000 | 6,100 | 6,100 | 6,133 | 16,133 |
| II. Short-term financial investments |
|
|
4,410 | 4,410 | 4,410 | 54,410 | 4,410 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
4,410 | 4,410 | 4,410 | 54,410 | 4,410 |
| III. Short-term receivables |
|
|
273,777 | 338,128 | 394,716 | 1,126,263 | 1,483,264 |
| 1. Short-term receivables of customers |
|
|
162,788 | 246,713 | 274,261 | 554,801 | 507,638 |
| 2. Prepayments to suppliers |
|
|
75,132 | 39,495 | 56,908 | 519,105 | 923,066 |
| 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 |
|
|
55,577 | 110,109 | 114,289 | 114,901 | 115,104 |
| 7. Provision for doubtful short-term receivables |
|
|
-19,720 | -58,188 | -50,741 | -62,543 | -62,543 |
| IV. Inventories |
|
|
776,453 | 922,614 | 943,321 | 391,510 | 306,715 |
| 1. Inventories |
|
|
776,747 | 923,090 | 943,797 | 391,986 | 307,190 |
| 2. Provision for decline in value of inventories |
|
|
-294 | -476 | -476 | -476 | -475 |
| V. Other current assets |
|
|
22,724 | 7,399 | 866 | 1,381 | 22,060 |
| 1. Short-term prepaid expenses |
|
|
82 | 151 | 133 | 36 | 86 |
| 2. Deductible VAT |
|
|
21,897 | 6,516 | 187 | 616 | 21,455 |
| 3. Taxes and the State Receivables |
|
|
744 | 731 | 546 | 729 | 519 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
342,720 | 369,099 | 368,194 | 406,985 | 431,076 |
| I. Long-term receivables |
|
|
3,457 | 3,457 | 3,457 | 3,457 | 3,457 |
| 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 |
|
|
3,457 | 3,457 | 3,457 | 3,457 | 3,457 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
32,431 | 31,267 | 30,031 | 30,637 | 29,434 |
| 1. Tangible fixed assets |
|
|
32,411 | 31,254 | 30,026 | 30,348 | 29,160 |
| - Cost |
|
|
110,257 | 110,347 | 110,347 | 111,006 | 111,007 |
| - Accumulated depreciation |
|
|
-77,846 | -79,093 | -80,321 | -80,659 | -81,848 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
20 | 13 | 6 | 289 | 274 |
| - Cost |
|
|
450 | 450 | 450 | 739 | 739 |
| - Accumulated depreciation |
|
|
-431 | -438 | -445 | -450 | -465 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
227,812 | 228,130 | 228,297 | 227,948 | 227,948 |
| 1. Costs of long-term production, business in progress |
|
|
226,826 | 226,978 | 226,978 | 226,982 | 226,982 |
| 2. Costs of construction in progress |
|
|
986 | 1,151 | 1,318 | 966 | 966 |
| 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 |
|
|
35,221 | 65,814 | 65,978 | 107,882 | 134,860 |
| 1. Long-term prepaid expenses |
|
|
32,028 | 61,736 | 60,944 | 100,991 | 126,917 |
| 2. Deferred income tax assets |
|
|
3,192 | 4,078 | 5,034 | 6,891 | 7,943 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
43,800 | 40,431 | 40,431 | 37,062 | 35,377 |
| TOTAL ASSETS |
|
|
1,438,454 | 1,664,124 | 1,750,652 | 1,989,108 | 2,319,642 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
841,779 | 967,186 | 1,044,115 | 1,240,573 | 1,536,637 |
| I. Current liabilities |
|
|
829,122 | 954,692 | 1,031,752 | 1,229,333 | 1,190,686 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
268,197 | 312,405 | 365,548 | 360,595 | 237,707 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
182,991 | 181,616 | 156,486 | 148,742 | 114,786 |
| 4. Advances from customers |
|
|
44,471 | 19,865 | 11,292 | 632,361 | 737,759 |
| 5. Taxes and other payables to the State Budget |
|
|
5,881 | 32,289 | 19,793 | 49,071 | 56,705 |
| 6. Payables to employees |
|
|
2,612 | 5,575 | 2,176 | 2,277 | 2,328 |
| 7. Short-term accrued expenses |
|
|
12,321 | 7,860 | 2,898 | 3,448 | 7,788 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
289,388 | 369,870 | 456,779 | | |
| 11. Other short-term payables |
|
|
18,262 | 20,391 | 13,145 | 13,411 | 14,630 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
4,998 | 4,820 | 3,636 | 19,428 | 18,983 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
12,658 | 12,494 | 12,363 | 11,240 | 345,950 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
3,768 | 3,768 | 3,768 | 3,768 | 3,768 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
412 | 412 | 412 | 412 | 412 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
4,350 | 4,060 | 3,770 | 3,480 | 338,190 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
643 | 684 | 843 | 959 | 959 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,536 | 2,622 | 2,622 | 2,622 | 2,622 |
| 11. Long-term unrealized revenue |
|
|
949 | 949 | 949 | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
596,674 | 696,938 | 706,537 | 748,535 | 783,006 |
| I. ShareHolder's equity |
|
|
596,674 | 696,938 | 706,537 | 748,535 | 783,006 |
| 1. Owner's investment capital |
|
|
524,997 | 524,997 | 524,997 | 524,997 | 577,493 |
| 2. Share capital surplus |
|
|
31,101 | 31,101 | 31,101 | 31,101 | 31,101 |
| 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 |
|
|
15,599 | 15,599 | 15,599 | 20,967 | 20,967 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
23,251 | 123,522 | 133,301 | 170,011 | 152,052 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
21,369 | 21,369 | 128,750 | 107,278 | 54,782 |
| - Profit after tax undistributed this period |
|
|
1,882 | 102,153 | 4,551 | 62,734 | 97,270 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,726 | 1,719 | 1,539 | 1,459 | 1,393 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,438,454 | 1,664,124 | 1,750,652 | 1,989,108 | 2,319,642 |
There is no report.
|
|