|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,291,303 | 2,245,324 | 2,497,308 | 2,609,146 | 2,790,244 |
| I. Cash and cash equivalents |
|
|
320,742 | 236,877 | 285,203 | 123,771 | 220,743 |
| 1. Cash |
|
|
62,242 | 47,027 | 60,203 | 63,771 | 45,743 |
| 2. Cash equivalents |
|
|
258,500 | 189,850 | 225,000 | 60,000 | 175,000 |
| II. Short-term financial investments |
|
|
134,100 | 134,450 | 100,000 | 100,000 | 45,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
134,100 | 134,450 | 100,000 | 100,000 | 45,000 |
| III. Short-term receivables |
|
|
455,769 | 534,560 | 718,926 | 792,534 | 696,915 |
| 1. Short-term receivables of customers |
|
|
406,305 | 490,626 | 681,871 | 775,973 | 694,268 |
| 2. Prepayments to suppliers |
|
|
47,162 | 39,125 | 34,194 | 13,356 | 483 |
| 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 |
|
|
4,329 | 6,837 | 5,459 | 5,803 | 4,855 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,027 | -2,027 | -2,598 | -2,598 | -2,691 |
| IV. Inventories |
|
|
1,184,911 | 1,125,232 | 1,119,430 | 1,291,360 | 1,487,071 |
| 1. Inventories |
|
|
1,230,226 | 1,175,166 | 1,140,883 | 1,312,813 | 1,518,577 |
| 2. Provision for decline in value of inventories |
|
|
-45,315 | -49,934 | -21,454 | -21,454 | -31,506 |
| V. Other current assets |
|
|
195,781 | 214,205 | 273,749 | 301,481 | 340,516 |
| 1. Short-term prepaid expenses |
|
|
50,208 | 39,028 | 61,565 | 51,296 | 116,271 |
| 2. Deductible VAT |
|
|
145,574 | 175,176 | 212,184 | 250,185 | 224,244 |
| 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 |
|
|
1,115,285 | 1,149,749 | 1,175,583 | 1,391,758 | 1,406,049 |
| I. Long-term receivables |
|
|
475 | 475 | 512 | 512 | 391 |
| 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 |
|
|
475 | 475 | 512 | 512 | 391 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
938,839 | 967,942 | 1,015,688 | 1,007,752 | 1,212,844 |
| 1. Tangible fixed assets |
|
|
933,933 | 963,414 | 1,011,540 | 1,003,982 | 1,210,474 |
| - Cost |
|
|
3,349,764 | 3,403,434 | 3,478,622 | 3,499,566 | 3,738,658 |
| - Accumulated depreciation |
|
|
-2,415,832 | -2,440,019 | -2,467,082 | -2,495,584 | -2,528,185 |
| 2. Fixed assets of financial leasing |
|
|
3,584 | 3,383 | 3,181 | 2,979 | 1,579 |
| - Cost |
|
|
4,835 | 4,835 | 4,835 | 4,835 | 2,370 |
| - Accumulated depreciation |
|
|
-1,251 | -1,452 | -1,654 | -1,856 | -791 |
| 3. Intangible fixed assets |
|
|
1,322 | 1,145 | 966 | 792 | 792 |
| - Cost |
|
|
9,594 | 9,594 | 9,594 | 9,594 | 9,594 |
| - Accumulated depreciation |
|
|
-8,272 | -8,448 | -8,627 | -8,802 | -8,802 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
128,920 | 115,668 | 93,874 | 320,612 | 132,014 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | 132,014 |
| 2. Costs of construction in progress |
|
|
128,920 | 115,668 | 93,874 | 320,612 | |
| IV. Long-term financial investments |
|
|
4,678 | 4,678 | 5,122 | 5,122 | 5,122 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
6,070 | 6,070 | 6,070 | 6,070 | 6,070 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,392 | -1,392 | -947 | -947 | -947 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
42,374 | 60,986 | 60,387 | 57,759 | 55,678 |
| 1. Long-term prepaid expenses |
|
|
42,374 | 60,986 | 60,387 | 57,759 | 55,678 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
3,406,588 | 3,395,073 | 3,672,891 | 4,000,903 | 4,196,293 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,553,804 | 1,494,479 | 1,802,997 | 2,085,102 | 2,280,767 |
| I. Current liabilities |
|
|
1,528,917 | 1,464,203 | 1,760,553 | 1,978,465 | 2,135,145 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
564,836 | 632,266 | 651,152 | 782,686 | 826,282 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
557,571 | 514,803 | 610,901 | 727,697 | 943,382 |
| 4. Advances from customers |
|
|
112,123 | 77,732 | 86,756 | 76,148 | 88,254 |
| 5. Taxes and other payables to the State Budget |
|
|
26,704 | 8,810 | 20,065 | 34,406 | 14,148 |
| 6. Payables to employees |
|
|
129,440 | 87,773 | 91,555 | 106,899 | 102,472 |
| 7. Short-term accrued expenses |
|
|
20,325 | 74,300 | 190,789 | 126,773 | 27,169 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 1,034 | 414 | 488 | 194 |
| 11. Other short-term payables |
|
|
62,624 | 3,479 | 5,772 | 5,650 | 63,566 |
| 12. Provision for short term payables |
|
|
930 | 17,039 | 32,218 | 48,327 | 578 |
| 13. Bonus and welfare fund |
|
|
54,365 | 46,968 | 70,932 | 69,391 | 69,102 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
24,888 | 30,275 | 42,444 | 106,637 | 145,622 |
| 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 |
|
|
24,888 | 30,275 | 42,444 | 106,637 | 132,822 |
| 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 |
|
|
| | | | 12,800 |
| B. OWNER'S EQUITY |
|
|
1,852,784 | 1,900,595 | 1,869,894 | 1,915,801 | 1,915,527 |
| I. ShareHolder's equity |
|
|
1,852,433 | 1,900,267 | 1,869,591 | 1,915,522 | 1,915,272 |
| 1. Owner's investment capital |
|
|
1,187,926 | 1,187,926 | 1,187,926 | 1,187,926 | 1,187,926 |
| 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 |
|
|
443,379 | 443,379 | 517,280 | 517,280 | 517,280 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
20,751 | 20,751 | 20,751 | 20,751 | 20,751 |
| 11. After tax undistributed profit |
|
|
200,377 | 248,211 | 143,635 | 189,566 | 189,315 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
12,032 | 12,032 | 17,022 | 17,022 | 17,022 |
| - Profit after tax undistributed this period |
|
|
188,345 | 236,179 | 126,613 | 172,544 | 172,293 |
| 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 |
|
|
351 | 327 | 303 | 279 | 255 |
| 1. Funding resources |
|
|
| | | 279 | |
| 2. Funding resources that form fixed assets |
|
|
351 | 327 | 303 | | 255 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,406,588 | 3,395,073 | 3,672,891 | 4,000,903 | 4,196,293 |
There is no report.
|
|