|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
80,514,711 | 85,412,137 | 84,903,568 | 78,482,566 | 82,716,439 |
| I. Cash and cash equivalents |
|
|
8,324,589 | 7,868,452 | 13,252,855 | 9,696,669 | 12,267,401 |
| 1. Cash |
|
|
3,458,050 | 2,277,801 | 4,042,255 | 5,978,903 | 3,771,595 |
| 2. Cash equivalents |
|
|
4,866,539 | 5,590,651 | 9,210,600 | 3,717,767 | 8,495,806 |
| II. Short-term financial investments |
|
|
26,268,247 | 27,420,904 | 22,848,207 | 19,957,223 | 22,161,904 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
26,268,247 | 27,420,904 | 22,848,207 | 19,957,223 | 22,161,904 |
| III. Short-term receivables |
|
|
9,892,870 | 13,830,144 | 14,298,660 | 12,506,104 | 10,702,136 |
| 1. Short-term receivables of customers |
|
|
2,958,587 | 3,876,681 | 5,074,907 | 4,016,304 | 5,999,540 |
| 2. Prepayments to suppliers |
|
|
5,366,254 | 7,615,042 | 7,165,317 | 6,382,756 | 2,583,940 |
| 3. Short-term intercompany receivables |
|
|
| 202,289 | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
124,200 | | 198,995 | 204,294 | 203,600 |
| 6. Other short-term receivables |
|
|
1,484,903 | 2,177,286 | 1,901,822 | 1,944,874 | 1,961,685 |
| 7. Provision for doubtful short-term receivables |
|
|
-41,074 | -41,154 | -42,381 | -42,124 | -46,628 |
| IV. Inventories |
|
|
34,491,111 | 34,306,897 | 32,001,579 | 33,524,023 | 34,504,487 |
| 1. Inventories |
|
|
35,727,278 | 34,594,928 | 32,260,969 | 33,797,441 | 34,628,368 |
| 2. Provision for decline in value of inventories |
|
|
-1,236,167 | -288,031 | -259,391 | -273,418 | -123,880 |
| V. Other current assets |
|
|
1,537,895 | 1,985,741 | 2,502,267 | 2,798,548 | 3,080,511 |
| 1. Short-term prepaid expenses |
|
|
320,077 | 318,146 | 364,994 | 430,167 | 330,835 |
| 2. Deductible VAT |
|
|
1,117,647 | 1,648,453 | 2,045,361 | 2,281,470 | 2,737,971 |
| 3. Taxes and the State Receivables |
|
|
100,170 | 19,141 | 91,912 | 86,910 | 11,704 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
89,820,811 | 89,996,474 | 91,339,754 | 95,024,445 | 105,066,147 |
| I. Long-term receivables |
|
|
894,484 | 898,980 | 898,909 | 893,054 | 1,880,922 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
101,694 | 101,694 | 101,694 | 95,694 | 95,351 |
| 5. Other long-term receivables |
|
|
792,791 | 797,286 | 797,215 | 797,361 | 1,785,571 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
70,832,916 | 69,945,445 | 68,933,857 | 72,782,298 | 72,014,494 |
| 1. Tangible fixed assets |
|
|
70,199,154 | 69,325,797 | 68,318,900 | 72,210,927 | 71,803,375 |
| - Cost |
|
|
98,976,369 | 99,680,360 | 100,244,351 | 105,727,474 | 106,939,256 |
| - Accumulated depreciation |
|
|
-28,777,215 | -30,354,563 | -31,925,451 | -33,516,547 | -35,135,881 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
633,762 | 619,648 | 614,958 | 571,371 | 211,119 |
| - Cost |
|
|
744,538 | 739,147 | 743,532 | 709,168 | 357,031 |
| - Accumulated depreciation |
|
|
-110,776 | -119,499 | -128,574 | -137,796 | -145,912 |
| III. Real Estate Investments |
|
|
629,112 | 620,314 | 611,516 | 602,718 | 593,920 |
| - Cost |
|
|
859,667 | 859,667 | 859,667 | 859,667 | 859,667 |
| - Accumulated depreciation |
|
|
-230,555 | -239,353 | -248,151 | -256,949 | -265,747 |
| IV. Long-term assets in progress |
|
|
13,363,275 | 14,404,916 | 16,615,226 | 16,464,672 | 26,082,806 |
| 1. Costs of long-term production, business in progress |
|
|
28,954 | 31,924 | 32,312 | 35,298 | 46,357 |
| 2. Costs of construction in progress |
|
|
13,334,321 | 14,372,992 | 16,582,914 | 16,429,373 | 26,036,449 |
| IV. Long-term financial investments |
|
|
700 | 700 | 700 | 40,000 | 40,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
700 | 700 | 700 | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | 40,000 | 40,000 |
| V. Total other long-term assets |
|
|
4,012,315 | 4,041,135 | 4,197,586 | 4,162,769 | 4,378,096 |
| 1. Long-term prepaid expenses |
|
|
3,929,244 | 3,812,194 | 4,015,522 | 3,940,415 | 4,215,008 |
| 2. Deferred income tax assets |
|
|
83,071 | 228,941 | 182,064 | 222,355 | 163,088 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
88,009 | 84,984 | 81,959 | 78,934 | 75,909 |
| TOTAL ASSETS |
|
|
170,335,522 | 175,408,611 | 176,243,322 | 173,507,012 | 187,782,587 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
74,222,582 | 78,970,636 | 78,383,031 | 73,641,823 | 84,946,167 |
| I. Current liabilities |
|
|
62,385,393 | 67,898,727 | 68,684,638 | 64,117,126 | 71,513,493 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
46,748,670 | 50,354,262 | 51,748,268 | 49,237,591 | 54,981,883 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
11,107,124 | 14,063,008 | 13,109,242 | 10,868,895 | 12,387,496 |
| 4. Advances from customers |
|
|
860,793 | 308,804 | 474,991 | 440,273 | 741,734 |
| 5. Taxes and other payables to the State Budget |
|
|
648,408 | 305,096 | 603,751 | 810,485 | 945,404 |
| 6. Payables to employees |
|
|
306,209 | 204,794 | 200,726 | 233,191 | 403,391 |
| 7. Short-term accrued expenses |
|
|
460,509 | 511,846 | 559,342 | 597,038 | 477,102 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
16,975 | 64,406 | 33,819 | 70,687 | 9,980 |
| 11. Other short-term payables |
|
|
418,551 | 432,723 | 360,954 | 381,199 | 182,971 |
| 12. Provision for short term payables |
|
|
5,199 | 4,857 | 5,331 | 6,314 | 8,054 |
| 13. Bonus and welfare fund |
|
|
1,812,955 | 1,648,931 | 1,588,214 | 1,471,454 | 1,375,477 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
11,837,189 | 11,071,909 | 9,698,392 | 9,524,697 | 13,432,674 |
| 1. Long-term payables to sellers |
|
|
| | | | 2,324,285 |
| 2. Long-term accrued expenses |
|
|
531,620 | 607,546 | 652,213 | 649,372 | 610,553 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
61,033 | 59,929 | 60,855 | 23,328 | 13,362 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
11,151,651 | 10,304,997 | 8,878,940 | 8,744,590 | 10,399,119 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
31,207 | 30,471 | 30,277 | 30,081 | 30,013 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
57,568 | 64,857 | 71,998 | 73,217 | 55,169 |
| 11. Long-term unrealized revenue |
|
|
4,109 | 4,109 | 4,109 | 4,109 | 175 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
96,112,940 | 96,437,975 | 97,860,291 | 99,865,188 | 102,836,419 |
| I. ShareHolder's equity |
|
|
96,112,940 | 96,437,975 | 97,860,291 | 99,865,188 | 102,836,419 |
| 1. Owner's investment capital |
|
|
58,147,857 | 58,147,857 | 58,147,857 | 58,147,857 | 58,147,857 |
| 2. Share capital surplus |
|
|
3,211,560 | 3,211,560 | 3,211,560 | 3,211,560 | 3,211,560 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-20,652 | -26,900 | -28,467 | -24,206 | |
| 8. Investment and development funds |
|
|
834,782 | 825,685 | 823,554 | 819,979 | 818,200 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
33,833,830 | 34,188,742 | 35,628,766 | 37,637,958 | 40,593,032 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
35,825,378 | 33,791,245 | 33,791,226 | 35,633,213 | 37,620,252 |
| - Profit after tax undistributed this period |
|
|
-1,991,548 | 397,497 | 1,837,540 | 2,004,745 | 2,972,779 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
105,562 | 91,031 | 77,021 | 72,040 | 65,770 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
170,335,522 | 175,408,611 | 176,243,322 | 173,507,012 | 187,782,587 |
There is no report.
|
|