|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
437,458 | 495,574 | 535,008 | 429,551 | 424,431 |
| I. Cash and cash equivalents |
|
|
34,388 | 97,588 | 106,262 | 75,408 | 64,057 |
| 1. Cash |
|
|
31,738 | 33,438 | 52,112 | 23,714 | 28,374 |
| 2. Cash equivalents |
|
|
2,650 | 64,150 | 54,150 | 51,694 | 35,683 |
| II. Short-term financial investments |
|
|
47,028 | 47,028 | 47,028 | 67,091 | 41,091 |
| 1. Trading securities |
|
|
| | | | 41,091 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
47,028 | 47,028 | 47,028 | 67,091 | |
| III. Short-term receivables |
|
|
226,905 | 238,461 | 271,853 | 229,556 | 253,749 |
| 1. Short-term receivables of customers |
|
|
57,578 | 55,698 | 57,161 | 63,686 | 58,993 |
| 2. Prepayments to suppliers |
|
|
56,987 | 57,300 | 57,894 | 35,541 | 36,531 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
48,750 | 48,750 | 49,350 | 56,200 | 55,700 |
| 6. Other short-term receivables |
|
|
73,929 | 87,053 | 117,788 | 84,469 | 112,865 |
| 7. Provision for doubtful short-term receivables |
|
|
-10,340 | -10,340 | -10,340 | -10,340 | -10,340 |
| IV. Inventories |
|
|
55,022 | 50,263 | 48,975 | 17,459 | 22,113 |
| 1. Inventories |
|
|
55,022 | 50,263 | 48,975 | 17,459 | 22,113 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
74,115 | 62,235 | 60,890 | 40,037 | 43,421 |
| 1. Short-term prepaid expenses |
|
|
67,431 | 59,931 | 58,374 | 39,295 | 34,359 |
| 2. Deductible VAT |
|
|
3 | 3 | 3 | 3 | 1,114 |
| 3. Taxes and the State Receivables |
|
|
6,681 | 2,300 | 2,513 | 739 | 7,947 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
951,315 | 952,080 | 927,573 | 836,934 | 760,783 |
| I. Long-term receivables |
|
|
10,200 | 10,200 | 10,200 | 10,200 | |
| 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 |
|
|
10,200 | 10,200 | 10,200 | 10,200 | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
3,572 | 2,990 | 2,676 | 40,345 | 39,498 |
| 1. Tangible fixed assets |
|
|
3,572 | 2,990 | 2,676 | 40,345 | 39,498 |
| - Cost |
|
|
25,716 | 25,716 | 25,716 | 64,009 | 64,009 |
| - Accumulated depreciation |
|
|
-22,144 | -22,726 | -23,040 | -23,664 | -24,511 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
8,277 | 8,194 | 8,111 | 1,623 | 1,623 |
| - Cost |
|
|
10,262 | 10,262 | 10,262 | 1,944 | 1,944 |
| - Accumulated depreciation |
|
|
-1,985 | -2,068 | -2,151 | -321 | -321 |
| IV. Long-term assets in progress |
|
|
915,352 | 917,131 | 893,371 | 772,189 | 707,504 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
915,352 | 917,131 | 893,371 | 772,189 | 707,504 |
| IV. Long-term financial investments |
|
|
4,600 | 4,600 | 4,600 | 4,600 | 4,600 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
4,600 | 4,600 | 4,600 | 4,600 | 4,600 |
| 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 |
|
|
1,306 | 1,306 | 1,306 | 1,020 | 7,559 |
| 1. Long-term prepaid expenses |
|
|
1,306 | 1,306 | 1,306 | 1,020 | 951 |
| 2. Deferred income tax assets |
|
|
| | | | 6,608 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
8,008 | 7,658 | 7,308 | 6,958 | |
| TOTAL ASSETS |
|
|
1,388,773 | 1,447,654 | 1,462,581 | 1,266,486 | 1,185,214 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,082,411 | 1,156,102 | 1,160,961 | 944,279 | 873,325 |
| I. Current liabilities |
|
|
926,367 | 1,000,058 | 1,013,137 | 797,085 | 728,023 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
31,039 | 30,134 | 54,366 | 13,536 | 12,715 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
43,078 | 43,292 | 38,259 | 50,089 | 42,070 |
| 4. Advances from customers |
|
|
55,251 | 38,508 | 40,865 | 38,146 | 42,938 |
| 5. Taxes and other payables to the State Budget |
|
|
5,543 | 5,871 | 10,475 | 11,867 | 7,768 |
| 6. Payables to employees |
|
|
1,167 | 1,243 | 1,265 | 2,371 | 1,232 |
| 7. Short-term accrued expenses |
|
|
254 | 361 | 337 | 536 | 361 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
695,332 | 768,925 | 772,828 | 581,985 | 513,398 |
| 11. Other short-term payables |
|
|
84,497 | 102,601 | 86,104 | 91,401 | 99,048 |
| 12. Provision for short term payables |
|
|
| 9,124 | | | |
| 13. Bonus and welfare fund |
|
|
10,207 | | 8,637 | 7,153 | 8,492 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
156,044 | 156,044 | 147,823 | 147,194 | 145,302 |
| 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 |
|
|
83,414 | 83,414 | 72,112 | 71,964 | 71,964 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
37,837 | 37,837 | 37,837 | 37,837 | 37,837 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
1,892 | 1,892 | 1,892 | 1,892 | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,810 | 2,810 | 2,810 | 2,329 | 2,329 |
| 11. Long-term unrealized revenue |
|
|
30,091 | 30,091 | 33,172 | 33,172 | 33,172 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
306,362 | 291,552 | 301,620 | 322,207 | 311,890 |
| I. ShareHolder's equity |
|
|
306,362 | 291,552 | 301,620 | 322,207 | 311,890 |
| 1. Owner's investment capital |
|
|
144,000 | 144,000 | 151,200 | 151,200 | 151,200 |
| 2. Share capital surplus |
|
|
1,303 | 1,303 | 1,273 | 1,273 | 1,273 |
| 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 |
|
|
15,957 | 15,957 | 15,957 | 18,443 | 17,498 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,535 | 1,535 | 1,535 | 1,535 | 1,535 |
| 11. After tax undistributed profit |
|
|
72,733 | 57,274 | 59,307 | 67,878 | 69,295 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 51,222 | | | |
| - Profit after tax undistributed this period |
|
|
| 6,052 | | | |
| 12. Investment capital resource for basic construction |
|
|
1,423 | 1,423 | 1,423 | 1,423 | 1,423 |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
69,410 | 70,059 | 70,925 | 80,454 | 69,664 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,388,773 | 1,447,654 | 1,462,581 | 1,266,486 | 1,185,214 |
There is no report.
|
|