|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,782,218 | 5,379,052 | 6,023,422 | 6,483,701 | 6,841,883 |
| I. Cash and cash equivalents |
|
|
827,784 | 128,831 | 963,382 | 1,562,176 | 1,450,369 |
| 1. Cash |
|
|
281,583 | 128,831 | 216,199 | 192,569 | 186,909 |
| 2. Cash equivalents |
|
|
546,201 | | 747,184 | 1,369,607 | 1,263,460 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
1,578,649 | 2,085,831 | 2,355,974 | 2,540,767 | 2,220,553 |
| 1. Short-term receivables of customers |
|
|
1,495,984 | 1,895,946 | 2,228,098 | 2,365,857 | 1,981,650 |
| 2. Prepayments to suppliers |
|
|
37,475 | 94,464 | 67,888 | 110,841 | 92,225 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
23,720 | 21,000 | 20,000 | 20,000 | 41,528 |
| 6. Other short-term receivables |
|
|
64,774 | 117,724 | 83,291 | 87,532 | 148,730 |
| 7. Provision for doubtful short-term receivables |
|
|
-43,304 | -43,304 | -43,304 | -43,462 | -43,580 |
| IV. Inventories |
|
|
3,254,339 | 3,032,767 | 2,592,942 | 2,248,572 | 3,002,673 |
| 1. Inventories |
|
|
3,444,697 | 3,223,125 | 2,758,631 | 2,414,261 | 3,129,669 |
| 2. Provision for decline in value of inventories |
|
|
-190,358 | -190,358 | -165,689 | -165,689 | -126,996 |
| V. Other current assets |
|
|
121,447 | 131,623 | 111,124 | 132,185 | 168,288 |
| 1. Short-term prepaid expenses |
|
|
27,077 | 13,263 | 16,519 | 13,463 | 15,516 |
| 2. Deductible VAT |
|
|
93,499 | 114,622 | 93,480 | 117,635 | 151,287 |
| 3. Taxes and the State Receivables |
|
|
872 | 3,739 | 1,126 | 1,087 | 1,484 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
573,071 | 537,295 | 536,222 | 519,453 | 659,133 |
| I. Long-term receivables |
|
|
22,405 | 14,748 | 14,730 | 15,542 | 17,040 |
| 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 |
|
|
22,405 | 14,748 | 14,730 | 15,542 | 17,040 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
95,634 | 93,401 | 108,457 | 110,982 | 131,009 |
| 1. Tangible fixed assets |
|
|
32,283 | 30,787 | 41,110 | 39,603 | 38,259 |
| - Cost |
|
|
70,980 | 70,899 | 82,311 | 82,912 | 83,996 |
| - Accumulated depreciation |
|
|
-38,697 | -40,112 | -41,201 | -43,309 | -45,737 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
63,351 | 62,614 | 67,347 | 71,379 | 92,751 |
| - Cost |
|
|
69,168 | 69,168 | 74,788 | 80,191 | 105,973 |
| - Accumulated depreciation |
|
|
-5,817 | -6,555 | -7,441 | -8,812 | -13,222 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | 14,909 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | 14,909 |
| IV. Long-term financial investments |
|
|
70,627 | 66,450 | 61,130 | 60,960 | 19,112 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
62,084 | 59,895 | 61,130 | 60,960 | 19,112 |
| 3. Other investments in equity instruments |
|
|
8,544 | 6,555 | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
107,350 | 92,646 | 88,861 | 75,930 | 124,501 |
| 1. Long-term prepaid expenses |
|
|
8,959 | 14,739 | 15,761 | 13,502 | 20,440 |
| 2. Deferred income tax assets |
|
|
89,142 | 68,659 | 63,742 | 53,070 | 72,749 |
| 3. Other long-term assets |
|
|
9,248 | 9,248 | 9,358 | 9,358 | 31,313 |
| VI. Goodwills |
|
|
277,055 | 270,050 | 263,044 | 256,039 | 352,561 |
| TOTAL ASSETS |
|
|
6,355,289 | 5,916,347 | 6,559,644 | 7,003,154 | 7,501,016 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,932,007 | 3,411,157 | 4,006,498 | 4,346,707 | 4,873,913 |
| I. Current liabilities |
|
|
3,882,135 | 3,378,903 | 3,985,646 | 4,326,055 | 4,857,731 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,914,826 | 1,752,303 | 2,120,741 | 2,022,128 | 2,321,492 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
1,210,476 | 1,192,215 | 1,271,806 | 1,542,539 | 1,556,752 |
| 4. Advances from customers |
|
|
95,943 | 125,212 | 162,403 | 111,892 | 138,521 |
| 5. Taxes and other payables to the State Budget |
|
|
38,652 | 3,957 | 51,231 | 46,536 | 31,361 |
| 6. Payables to employees |
|
|
28,121 | 14,364 | 21,768 | 28,097 | 30,924 |
| 7. Short-term accrued expenses |
|
|
306,511 | 157,895 | 161,309 | 111,522 | 251,495 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
247 | | | | |
| 11. Other short-term payables |
|
|
287,433 | 132,959 | 196,387 | 463,371 | 527,186 |
| 12. Provision for short term payables |
|
|
-75 | | | -30 | |
| 13. Bonus and welfare fund |
|
|
| -3 | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
49,872 | 32,254 | 20,852 | 20,652 | 16,182 |
| 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 |
|
|
5,859 | 5,934 | 8,134 | 7,934 | 7,769 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
41,100 | 23,500 | 9,805 | 9,805 | 5,500 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
2,914 | 2,820 | 2,914 | 2,914 | 2,914 |
| 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 |
|
|
2,423,282 | 2,505,190 | 2,553,146 | 2,656,447 | 2,627,102 |
| I. ShareHolder's equity |
|
|
2,423,282 | 2,505,190 | 2,553,146 | 2,656,447 | 2,627,102 |
| 1. Owner's investment capital |
|
|
1,632,299 | 1,632,299 | 1,632,244 | 1,632,244 | 1,672,244 |
| 2. Share capital surplus |
|
|
61,234 | 61,234 | 61,234 | 61,234 | 61,234 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-6,303 | -6,303 | -6,273 | -6,273 | -6,440 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
400 | 400 | 400 | 400 | 400 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
706,725 | 786,114 | 842,282 | 944,698 | 867,193 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
22,942 | 706,725 | 679,877 | 679,877 | 512,804 |
| - Profit after tax undistributed this period |
|
|
683,783 | 79,389 | 162,405 | 264,821 | 354,389 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
28,927 | 31,446 | 23,258 | 24,144 | 32,471 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,355,289 | 5,916,347 | 6,559,644 | 7,003,154 | 7,501,016 |
There is no report.
|
|