|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
525,430 | 623,138 | 597,194 | 622,814 | 548,557 |
| I. Cash and cash equivalents |
|
|
2,143 | 15,638 | 4,078 | 5,757 | 13,149 |
| 1. Cash |
|
|
2,143 | 15,638 | 4,078 | 5,757 | 13,149 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
38,800 | 150,292 | 165,903 | 134,894 | 119,995 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
38,800 | 150,292 | 165,903 | 134,894 | 119,995 |
| III. Short-term receivables |
|
|
367,978 | 316,508 | 220,314 | 342,797 | 236,894 |
| 1. Short-term receivables of customers |
|
|
84,213 | 127,275 | 108,108 | 171,314 | 127,467 |
| 2. Prepayments to suppliers |
|
|
231,188 | 151,979 | 77,772 | 109,904 | 79,128 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 10,000 | |
| 6. Other short-term receivables |
|
|
52,576 | 37,254 | 34,434 | 51,579 | 30,300 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
102,572 | 100,857 | 130,070 | 130,594 | 170,365 |
| 1. Inventories |
|
|
102,572 | 100,857 | 130,070 | 130,594 | 170,365 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
13,938 | 39,843 | 76,828 | 8,772 | 8,154 |
| 1. Short-term prepaid expenses |
|
|
533 | 557 | 580 | 446 | 346 |
| 2. Deductible VAT |
|
|
13,405 | 39,286 | 76,248 | 8,327 | 7,809 |
| 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 |
|
|
459,709 | 748,243 | 1,174,224 | 1,292,801 | 1,529,529 |
| I. Long-term receivables |
|
|
3,946 | 3,946 | 3,503 | 3,588 | 13,777 |
| 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 |
|
|
3,946 | 3,946 | 3,503 | 3,588 | 13,777 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
159,176 | 154,208 | 149,304 | 144,376 | 150,967 |
| 1. Tangible fixed assets |
|
|
89,361 | 86,429 | 102,347 | 99,023 | 99,317 |
| - Cost |
|
|
162,103 | 162,103 | 188,171 | 188,171 | 192,769 |
| - Accumulated depreciation |
|
|
-72,743 | -75,674 | -85,824 | -89,149 | -93,452 |
| 2. Fixed assets of financial leasing |
|
|
69,816 | 67,779 | 46,957 | 45,353 | 51,650 |
| - Cost |
|
|
85,647 | 85,647 | 59,636 | 59,636 | 66,625 |
| - Accumulated depreciation |
|
|
-15,831 | -17,868 | -12,680 | -14,283 | -14,975 |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
216,933 | 510,291 | 940,808 | 1,063,497 | 1,245,197 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
216,933 | 510,291 | 940,808 | 1,063,497 | 1,245,197 |
| IV. Long-term financial investments |
|
|
35,443 | 35,719 | 36,652 | 36,652 | 73,005 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
34,843 | 35,119 | 36,052 | 36,052 | 72,405 |
| 3. Other investments in equity instruments |
|
|
300 | 300 | 300 | 300 | 300 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
300 | 300 | 300 | 300 | 300 |
| V. Total other long-term assets |
|
|
44,211 | 44,079 | 43,957 | 44,688 | 46,583 |
| 1. Long-term prepaid expenses |
|
|
44,211 | 44,079 | 43,957 | 44,688 | 46,583 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
985,139 | 1,371,381 | 1,771,418 | 1,915,615 | 2,078,086 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
546,158 | 622,461 | 1,019,582 | 1,156,487 | 1,313,038 |
| I. Current liabilities |
|
|
390,022 | 365,889 | 757,818 | 838,139 | 919,885 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
253,784 | 269,337 | 302,535 | 296,979 | 340,156 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
86,979 | 48,533 | 402,213 | 455,421 | 511,832 |
| 4. Advances from customers |
|
|
148 | 80 | 80 | 80 | 10,960 |
| 5. Taxes and other payables to the State Budget |
|
|
7,106 | 7,065 | 4,862 | 4,702 | 4,311 |
| 6. Payables to employees |
|
|
1,689 | 1,067 | 902 | 1,091 | 1,023 |
| 7. Short-term accrued expenses |
|
|
980 | 812 | 1,249 | 2,037 | 1,285 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
30,914 | 30,588 | 33,348 | 65,300 | 37,951 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
8,422 | 8,407 | 12,629 | 12,529 | 12,367 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
156,137 | 256,572 | 261,764 | 318,348 | 393,153 |
| 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 |
|
|
156,030 | 256,481 | 261,687 | 318,285 | 393,105 |
| 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 |
|
|
106 | 92 | 77 | 62 | 49 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
438,981 | 748,920 | 751,836 | 759,129 | 765,048 |
| I. ShareHolder's equity |
|
|
438,981 | 748,920 | 751,836 | 759,129 | 765,048 |
| 1. Owner's investment capital |
|
|
320,238 | 620,238 | 620,238 | 620,238 | 620,238 |
| 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 |
|
|
7,459 | 7,459 | 10,886 | 10,886 | 10,886 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
62,927 | 72,457 | 74,928 | 77,156 | 76,862 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
26,641 | 63,203 | 55,899 | 55,899 | 54,375 |
| - Profit after tax undistributed this period |
|
|
36,285 | 9,254 | 19,029 | 21,258 | 22,487 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
48,357 | 48,766 | 45,784 | 50,848 | 57,062 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
985,139 | 1,371,381 | 1,771,418 | 1,915,615 | 2,078,086 |
There is no report.
|
|