|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
821,042 | 804,721 | 956,341 | 1,021,510 | 1,222,109 |
| I. Cash and cash equivalents |
|
|
72,858 | 34,857 | 78,522 | 114,038 | 186,197 |
| 1. Cash |
|
|
31,358 | 18,357 | 17,022 | 34,038 | 78,197 |
| 2. Cash equivalents |
|
|
41,500 | 16,500 | 61,500 | 80,000 | 108,000 |
| II. Short-term financial investments |
|
|
83,288 | 88,388 | 74,555 | 65,038 | 104,620 |
| 1. Trading securities |
|
|
723 | 723 | 723 | 723 | 723 |
| 2. Provision for diminution in value of trading securities |
|
|
-435 | -435 | -269 | -145 | -143 |
| 3. Investments holding until maturity |
|
|
83,000 | 88,100 | 74,100 | 64,459 | 104,040 |
| III. Short-term receivables |
|
|
535,159 | 548,666 | 558,954 | 638,365 | 817,405 |
| 1. Short-term receivables of customers |
|
|
429,609 | 425,427 | 401,317 | 511,179 | 773,817 |
| 2. Prepayments to suppliers |
|
|
89,080 | 89,218 | 118,877 | 83,245 | 37,936 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
5,732 | 9,732 | 6,732 | 18,532 | |
| 6. Other short-term receivables |
|
|
51,960 | 65,510 | 73,248 | 72,844 | 75,133 |
| 7. Provision for doubtful short-term receivables |
|
|
-41,221 | -41,221 | -41,221 | -47,435 | -69,480 |
| IV. Inventories |
|
|
123,930 | 126,579 | 228,525 | 199,091 | 108,833 |
| 1. Inventories |
|
|
123,930 | 126,579 | 228,525 | 199,091 | 108,833 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
5,807 | 6,232 | 15,786 | 4,979 | 5,053 |
| 1. Short-term prepaid expenses |
|
|
567 | 1,315 | 1,111 | 669 | 329 |
| 2. Deductible VAT |
|
|
5,240 | 4,915 | 14,674 | 4,308 | 3,947 |
| 3. Taxes and the State Receivables |
|
|
| 2 | 2 | 2 | 778 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
323,620 | 332,005 | 330,382 | 351,618 | 601,042 |
| I. Long-term receivables |
|
|
6,052 | 6,052 | 6,052 | 6,052 | 56,115 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
6,000 | 6,000 | 6,000 | 6,000 | 8,900 |
| 5. Other long-term receivables |
|
|
52 | 52 | 52 | 52 | 47,215 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
69,610 | 68,493 | 66,935 | 67,450 | 89,961 |
| 1. Tangible fixed assets |
|
|
65,729 | 64,815 | 63,447 | 64,151 | 79,481 |
| - Cost |
|
|
150,193 | 150,626 | 149,031 | 151,223 | 169,593 |
| - Accumulated depreciation |
|
|
-84,464 | -85,810 | -85,584 | -87,072 | -90,112 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,881 | 3,678 | 3,488 | 3,298 | 10,480 |
| - Cost |
|
|
10,262 | 10,262 | 9,418 | 9,418 | 16,866 |
| - Accumulated depreciation |
|
|
-6,381 | -6,584 | -5,930 | -6,120 | -6,386 |
| III. Real Estate Investments |
|
|
5,568 | 5,568 | 5,568 | 5,568 | 8,421 |
| - Cost |
|
|
6,744 | 6,744 | 6,744 | 6,744 | 18,172 |
| - Accumulated depreciation |
|
|
-1,176 | -1,176 | -1,176 | -1,176 | -9,751 |
| IV. Long-term assets in progress |
|
|
1,083 | 247 | 247 | 247 | 1,569 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,083 | 247 | 247 | 247 | 1,569 |
| IV. Long-term financial investments |
|
|
234,624 | 245,300 | 246,340 | 266,399 | 121,533 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
117,503 | 128,179 | 129,219 | 131,426 | 45,141 |
| 3. Other investments in equity instruments |
|
|
123,358 | 123,358 | 123,358 | 141,209 | 81,062 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-6,237 | -6,237 | -6,237 | -6,237 | -4,670 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
6,682 | 6,345 | 5,240 | 5,903 | 323,445 |
| 1. Long-term prepaid expenses |
|
|
6,453 | 6,130 | 5,039 | 5,715 | 322,919 |
| 2. Deferred income tax assets |
|
|
229 | 215 | 201 | 187 | 526 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,144,662 | 1,136,727 | 1,286,722 | 1,373,129 | 1,823,151 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
233,430 | 221,980 | 368,673 | 420,570 | 670,439 |
| I. Current liabilities |
|
|
224,388 | 212,825 | 355,390 | 407,257 | 585,706 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
20,251 | 2,210 | 75,556 | 96,403 | 42,456 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
152,508 | 164,406 | 176,086 | 267,940 | 475,346 |
| 4. Advances from customers |
|
|
15,031 | 16,511 | 83,819 | 14,870 | 20,148 |
| 5. Taxes and other payables to the State Budget |
|
|
5,220 | 2,764 | 2,438 | 9,167 | 18,424 |
| 6. Payables to employees |
|
|
6,043 | 5,300 | 5,245 | 5,132 | 9,698 |
| 7. Short-term accrued expenses |
|
|
3,577 | 1,971 | 265 | 316 | 715 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,314 | 2,030 | 1,904 | 2,261 | 6,033 |
| 11. Other short-term payables |
|
|
11,173 | 11,710 | 4,634 | 4,881 | 5,464 |
| 12. Provision for short term payables |
|
|
2,925 | 2,597 | 521 | 1,153 | 2,295 |
| 13. Bonus and welfare fund |
|
|
6,343 | 3,326 | 4,922 | 5,133 | 5,126 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
9,043 | 9,155 | 13,283 | 13,313 | 84,733 |
| 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 |
|
|
2,592 | 2,507 | 9,438 | 9,438 | 9,882 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | 66,919 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
6,451 | 6,648 | | 3,875 | 7,932 |
| 11. Long-term unrealized revenue |
|
|
| | 3,845 | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
911,231 | 914,746 | 918,050 | 952,559 | 1,152,712 |
| I. ShareHolder's equity |
|
|
911,231 | 914,746 | 918,050 | 952,559 | 1,152,712 |
| 1. Owner's investment capital |
|
|
587,788 | 587,788 | 587,788 | 587,788 | 822,901 |
| 2. Share capital surplus |
|
|
86,506 | 85,410 | 85,410 | 85,410 | 10,633 |
| 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 |
|
|
41,410 | 41,410 | 41,410 | 41,410 | 11,854 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
5,200 | 5,200 | 5,200 | 5,200 | 5,200 |
| 11. After tax undistributed profit |
|
|
165,083 | 169,892 | 172,406 | 193,976 | 123,189 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
133,734 | 166,301 | 164,576 | 156,282 | 46,053 |
| - Profit after tax undistributed this period |
|
|
31,348 | 3,592 | 7,830 | 37,694 | 77,137 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
25,244 | 25,045 | 25,835 | 38,774 | 178,936 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,144,662 | 1,136,727 | 1,286,722 | 1,373,129 | 1,823,151 |
There is no report.
|
|