|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
983,317 | 1,378,001 | 1,117,223 | 910,401 | 1,263,483 |
| I. Cash and cash equivalents |
|
|
47,655 | 27,555 | 16,662 | 40,959 | 129,971 |
| 1. Cash |
|
|
35,989 | 14,663 | 9,690 | 28,827 | 33,445 |
| 2. Cash equivalents |
|
|
11,666 | 12,892 | 6,972 | 12,132 | 96,526 |
| II. Short-term financial investments |
|
|
| | 9,000 | 38,500 | 29,500 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | 9,000 | 38,500 | 29,500 |
| III. Short-term receivables |
|
|
122,211 | 260,947 | 324,684 | 366,853 | 404,818 |
| 1. Short-term receivables of customers |
|
|
62,573 | 129,259 | 155,816 | 131,427 | 180,019 |
| 2. Prepayments to suppliers |
|
|
61,068 | 145,451 | 137,123 | 200,992 | 226,657 |
| 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 |
|
|
31,383 | 20,225 | 66,644 | 69,334 | 36,768 |
| 7. Provision for doubtful short-term receivables |
|
|
-32,814 | -33,987 | -34,899 | -34,899 | -38,625 |
| IV. Inventories |
|
|
788,687 | 1,066,878 | 759,830 | 415,557 | 638,969 |
| 1. Inventories |
|
|
793,626 | 1,071,817 | 763,838 | 420,828 | 648,617 |
| 2. Provision for decline in value of inventories |
|
|
-4,938 | -4,938 | -4,008 | -5,271 | -9,648 |
| V. Other current assets |
|
|
24,764 | 22,620 | 7,048 | 48,531 | 60,225 |
| 1. Short-term prepaid expenses |
|
|
22,127 | 22,161 | 4,480 | 46,882 | 59,294 |
| 2. Deductible VAT |
|
|
2,504 | 450 | 2,048 | 1,334 | 921 |
| 3. Taxes and the State Receivables |
|
|
133 | 9 | 520 | 315 | 9 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,508,858 | 1,435,269 | 1,424,839 | 1,441,713 | 1,455,010 |
| I. Long-term receivables |
|
|
5,589 | 5,700 | 10 | | 32,909 |
| 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 |
|
|
5,611 | 5,723 | 32 | 22 | 32,932 |
| 6. Provision for doubtful long-term receivables |
|
|
-22 | -22 | -22 | -22 | -22 |
| II. Fixed assets |
|
|
1,050,505 | 962,246 | 965,439 | 932,576 | 914,358 |
| 1. Tangible fixed assets |
|
|
1,003,150 | 915,438 | 919,178 | 886,863 | 869,192 |
| - Cost |
|
|
2,987,130 | 2,987,511 | 3,005,587 | 3,005,081 | 3,008,967 |
| - Accumulated depreciation |
|
|
-1,983,980 | -2,072,073 | -2,086,409 | -2,118,219 | -2,139,776 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
47,355 | 46,808 | 46,261 | 45,714 | 45,167 |
| - Cost |
|
|
52,258 | 52,258 | 52,258 | 52,258 | 52,258 |
| - Accumulated depreciation |
|
|
-4,904 | -5,451 | -5,998 | -6,545 | -7,092 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
372,019 | 386,534 | 381,651 | 382,245 | 361,799 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
372,019 | 386,534 | 381,651 | 382,245 | 361,799 |
| IV. Long-term financial investments |
|
|
35,850 | 35,850 | 35,836 | 85,836 | 85,836 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
6,251 | 6,251 | 6,251 | 6,251 | 6,251 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-401 | -401 | -416 | -416 | -416 |
| 5. Investments holding until maturity |
|
|
30,000 | 30,000 | 30,000 | 80,000 | 80,000 |
| V. Total other long-term assets |
|
|
44,895 | 44,939 | 41,904 | 41,056 | 59,262 |
| 1. Long-term prepaid expenses |
|
|
41,473 | 41,518 | 40,507 | 39,659 | 58,818 |
| 2. Deferred income tax assets |
|
|
3,421 | 3,421 | 1,397 | 1,397 | 444 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | 846 |
| TOTAL ASSETS |
|
|
2,492,175 | 2,813,270 | 2,542,062 | 2,352,114 | 2,718,493 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
858,541 | 1,171,834 | 889,484 | 683,395 | 1,013,165 |
| I. Current liabilities |
|
|
784,383 | 1,098,621 | 830,164 | 625,067 | 949,299 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
494,662 | 612,248 | 651,871 | 284,775 | 776,305 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
81,848 | 140,939 | 79,897 | 51,193 | 63,400 |
| 4. Advances from customers |
|
|
63,253 | 200,726 | 32,099 | 226,299 | 52,353 |
| 5. Taxes and other payables to the State Budget |
|
|
16,285 | 3,964 | 15,420 | 27,595 | 14,058 |
| 6. Payables to employees |
|
|
8,286 | 20,558 | 11,995 | 5,892 | 8,197 |
| 7. Short-term accrued expenses |
|
|
75,151 | 68,518 | 14,236 | 16,297 | 11,291 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
37,826 | 45,094 | 15,788 | 4,519 | 13,044 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
7,073 | 6,573 | 8,859 | 8,497 | 10,651 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
74,158 | 73,213 | 59,320 | 58,328 | 63,866 |
| 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 |
|
|
40,345 | 39,962 | 30,230 | 29,800 | 31,088 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
6,335 | 6,335 | 2,735 | 2,735 | 6,335 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | 1,210 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
27,478 | 26,916 | 26,355 | 25,793 | 25,233 |
| B. OWNER'S EQUITY |
|
|
1,633,634 | 1,641,436 | 1,652,578 | 1,668,719 | 1,705,328 |
| I. ShareHolder's equity |
|
|
1,609,626 | 1,618,664 | 1,632,190 | 1,649,202 | 1,686,728 |
| 1. Owner's investment capital |
|
|
745,480 | 745,480 | 745,480 | 745,480 | 745,480 |
| 2. Share capital surplus |
|
|
191,455 | 191,455 | 191,455 | 191,455 | 191,455 |
| 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 |
|
|
599,425 | 599,425 | 599,425 | 599,425 | 601,739 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
45,665 | 52,976 | 67,604 | 85,005 | 120,475 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
38,001 | 38,241 | 38,001 | 67,604 | 62,975 |
| - Profit after tax undistributed this period |
|
|
7,664 | 14,735 | 29,603 | 17,402 | 57,500 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
27,600 | 29,328 | 28,225 | 27,836 | 27,578 |
| II. Funding resources and other funds |
|
|
24,008 | 22,772 | 20,388 | 19,518 | 18,599 |
| 1. Funding resources |
|
|
4,492 | 1,476 | | | |
| 2. Funding resources that form fixed assets |
|
|
19,516 | 21,296 | 20,388 | 19,518 | 18,599 |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,492,175 | 2,813,270 | 2,542,062 | 2,352,114 | 2,718,493 |
There is no report.
|
|