|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,023,597 | 838,552 | 813,677 | 905,488 | 1,167,009 |
| I. Cash and cash equivalents |
|
|
51,324 | 8,616 | 13,436 | 20,452 | 19,936 |
| 1. Cash |
|
|
41,324 | 8,616 | 13,436 | 20,452 | 19,936 |
| 2. Cash equivalents |
|
|
10,000 | | | | |
| II. Short-term financial investments |
|
|
9,500 | 87,000 | 180,000 | 256,100 | 427,300 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
9,500 | 87,000 | 180,000 | 256,100 | 427,300 |
| III. Short-term receivables |
|
|
334,038 | 373,323 | 362,239 | 351,982 | 350,625 |
| 1. Short-term receivables of customers |
|
|
350,040 | 419,917 | 405,039 | 389,309 | 339,541 |
| 2. Prepayments to suppliers |
|
|
25,728 | 666 | 309 | 653 | 54,480 |
| 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 |
|
|
15,895 | 9,419 | 12,737 | 16,901 | 11,623 |
| 7. Provision for doubtful short-term receivables |
|
|
-57,625 | -56,679 | -55,845 | -54,880 | -55,019 |
| IV. Inventories |
|
|
594,828 | 350,947 | 234,590 | 257,415 | 344,755 |
| 1. Inventories |
|
|
689,640 | 439,552 | 298,888 | 313,326 | 384,507 |
| 2. Provision for decline in value of inventories |
|
|
-94,811 | -88,605 | -64,298 | -55,912 | -39,752 |
| V. Other current assets |
|
|
33,907 | 18,666 | 23,413 | 19,539 | 24,394 |
| 1. Short-term prepaid expenses |
|
|
430 | 701 | 6,980 | 3,633 | 442 |
| 2. Deductible VAT |
|
|
15,783 | 1,005 | 294 | 626 | 10,759 |
| 3. Taxes and the State Receivables |
|
|
17,695 | 16,959 | 16,139 | 15,280 | 13,193 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
121,274 | 121,996 | 115,890 | 114,117 | 112,975 |
| I. Long-term receivables |
|
|
156 | 116 | 116 | 216 | 216 |
| 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 |
|
|
156 | 116 | 116 | 216 | 216 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
29,914 | 29,140 | 31,494 | 30,312 | 29,149 |
| 1. Tangible fixed assets |
|
|
20,268 | 19,541 | 21,943 | 20,809 | 19,694 |
| - Cost |
|
|
75,822 | 76,189 | 79,732 | 79,732 | 79,572 |
| - Accumulated depreciation |
|
|
-55,554 | -56,648 | -57,789 | -58,923 | -59,879 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
9,646 | 9,598 | 9,551 | 9,503 | 9,456 |
| - Cost |
|
|
12,339 | 12,339 | 12,339 | 12,339 | 12,339 |
| - Accumulated depreciation |
|
|
-2,693 | -2,741 | -2,789 | -2,836 | -2,884 |
| III. Real Estate Investments |
|
|
72,273 | 71,374 | 70,476 | 69,577 | 68,679 |
| - Cost |
|
|
145,464 | 145,464 | 145,464 | 145,464 | 145,464 |
| - Accumulated depreciation |
|
|
-73,191 | -74,090 | -74,988 | -75,886 | -76,785 |
| IV. Long-term assets in progress |
|
|
674 | 3,688 | 328 | 391 | 6 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
674 | 3,688 | 328 | 391 | 6 |
| IV. Long-term financial investments |
|
|
18,257 | 17,678 | 13,476 | 13,621 | 14,925 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
37,000 | 37,000 | 37,000 | 37,000 | 37,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-18,743 | -19,322 | -23,524 | -23,379 | -22,075 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
| | | | |
| 1. Long-term prepaid expenses |
|
|
| | | | |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,144,872 | 960,548 | 929,567 | 1,019,605 | 1,279,985 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
762,327 | 575,494 | 541,760 | 629,771 | 876,314 |
| I. Current liabilities |
|
|
739,044 | 550,562 | 517,402 | 604,438 | 850,728 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
468,237 | 360,089 | 259,061 | 287,371 | 530,693 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
203,251 | 77,803 | 154,839 | 177,473 | 141,174 |
| 4. Advances from customers |
|
|
1,712 | 1,167 | 706 | 2,135 | 2,752 |
| 5. Taxes and other payables to the State Budget |
|
|
110 | 13,926 | 25,627 | 24,663 | 54 |
| 6. Payables to employees |
|
|
8,630 | 988 | 9,065 | 11,753 | 16,870 |
| 7. Short-term accrued expenses |
|
|
2,290 | 5,760 | 2,528 | 3,763 | 3,769 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
1,794 | 70 | 1,775 | 60 | 1,759 |
| 11. Other short-term payables |
|
|
47,824 | 85,806 | 59,648 | 93,123 | 150,601 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
5,196 | 4,953 | 4,152 | 4,098 | 3,057 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
23,283 | 24,932 | 24,358 | 25,333 | 25,585 |
| 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 |
|
|
23,283 | 24,932 | 24,358 | 25,333 | 25,585 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
| 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 |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
382,545 | 385,054 | 387,807 | 389,834 | 403,671 |
| I. ShareHolder's equity |
|
|
382,545 | 385,054 | 387,807 | 389,834 | 403,671 |
| 1. Owner's investment capital |
|
|
273,000 | 273,000 | 273,000 | 273,000 | 273,000 |
| 2. Share capital surplus |
|
|
37,225 | 37,225 | 37,225 | 37,225 | 37,225 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
7,589 | 7,779 | 11,104 | 11,104 | 11,104 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
54,847 | 54,657 | 51,332 | 51,332 | 51,332 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
1,773 | 1,773 | 1,773 | 1,773 | 1,773 |
| 11. After tax undistributed profit |
|
|
8,110 | 10,619 | 13,373 | 15,400 | 29,237 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
4,978 | 8,105 | 8,105 | 8,105 | 8,105 |
| - Profit after tax undistributed this period |
|
|
3,132 | 2,514 | 5,267 | 7,295 | 21,131 |
| 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 |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,144,872 | 960,548 | 929,567 | 1,019,605 | 1,279,985 |
There is no report.
|
|