|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
577,515 | 599,145 | 535,644 | 474,187 | 444,825 |
| I. Cash and cash equivalents |
|
|
10,177 | 19,463 | 24,396 | 10,087 | 25,094 |
| 1. Cash |
|
|
10,177 | 16,463 | 24,396 | 10,087 | 25,094 |
| 2. Cash equivalents |
|
|
| 3,000 | | | |
| II. Short-term financial investments |
|
|
24,700 | 24,500 | 25,700 | 25,700 | 25,832 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
24,700 | 24,500 | 25,700 | 25,700 | 25,832 |
| III. Short-term receivables |
|
|
202,849 | 191,500 | 182,788 | 162,972 | 162,352 |
| 1. Short-term receivables of customers |
|
|
188,947 | 189,389 | 182,758 | 162,544 | 156,734 |
| 2. Prepayments to suppliers |
|
|
18,783 | 3,800 | 4,631 | 2,992 | 2,873 |
| 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 |
|
|
7,573 | 10,646 | 7,734 | 7,462 | 9,674 |
| 7. Provision for doubtful short-term receivables |
|
|
-12,453 | -12,335 | -12,335 | -10,026 | -6,930 |
| IV. Inventories |
|
|
328,641 | 348,150 | 291,076 | 268,987 | 223,535 |
| 1. Inventories |
|
|
328,641 | 362,412 | 291,202 | 281,758 | 223,719 |
| 2. Provision for decline in value of inventories |
|
|
| -14,262 | -126 | -12,771 | -184 |
| V. Other current assets |
|
|
11,147 | 15,532 | 11,684 | 6,441 | 8,011 |
| 1. Short-term prepaid expenses |
|
|
2,448 | 2,648 | 2,363 | 1,519 | 1,727 |
| 2. Deductible VAT |
|
|
8,584 | 12,777 | 9,240 | 4,922 | 6,157 |
| 3. Taxes and the State Receivables |
|
|
115 | 108 | 81 | | 128 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
644,964 | 650,465 | 639,641 | 631,226 | 609,722 |
| I. Long-term receivables |
|
|
453 | 405 | 1,633 | 1,515 | 1,241 |
| 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 |
|
|
3,653 | 3,605 | 4,833 | 4,715 | 4,441 |
| 6. Provision for doubtful long-term receivables |
|
|
-3,200 | -3,200 | -3,200 | -3,200 | -3,200 |
| II. Fixed assets |
|
|
556,377 | 540,186 | 545,186 | 544,385 | 528,653 |
| 1. Tangible fixed assets |
|
|
539,932 | 525,028 | 524,995 | 523,167 | 509,921 |
| - Cost |
|
|
1,109,307 | 1,223,745 | 1,124,475 | 1,135,633 | 1,229,537 |
| - Accumulated depreciation |
|
|
-569,375 | -698,717 | -599,480 | -612,465 | -719,616 |
| 2. Fixed assets of financial leasing |
|
|
16,271 | 15,000 | 20,049 | 21,092 | 18,622 |
| - Cost |
|
|
27,107 | 27,107 | 30,680 | 30,680 | 25,255 |
| - Accumulated depreciation |
|
|
-10,836 | -12,106 | -10,631 | -9,588 | -6,633 |
| 3. Intangible fixed assets |
|
|
173 | 158 | 142 | 126 | 110 |
| - Cost |
|
|
660 | 660 | 660 | 660 | 660 |
| - Accumulated depreciation |
|
|
-487 | -502 | -518 | -534 | -550 |
| III. Real Estate Investments |
|
|
6,349 | 6,168 | 5,990 | 5,812 | 5,634 |
| - Cost |
|
|
17,955 | 17,955 | 17,955 | 17,955 | 17,955 |
| - Accumulated depreciation |
|
|
-11,606 | -11,787 | -11,965 | -12,143 | -12,321 |
| IV. Long-term assets in progress |
|
|
23,434 | 34,963 | 23,183 | 17,854 | 17,854 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
23,434 | 34,963 | 23,183 | 17,854 | 17,854 |
| IV. Long-term financial investments |
|
|
47,328 | 56,461 | 52,163 | 49,017 | 44,263 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
41,780 | 50,713 | 47,615 | 44,468 | 39,714 |
| 3. Other investments in equity instruments |
|
|
1,349 | 1,349 | 1,349 | 1,349 | 1,349 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
4,200 | 4,400 | 3,200 | 3,200 | 3,200 |
| V. Total other long-term assets |
|
|
11,023 | 12,282 | 11,486 | 12,644 | 12,077 |
| 1. Long-term prepaid expenses |
|
|
11,293 | 12,188 | 11,486 | 12,644 | 12,077 |
| 2. Deferred income tax assets |
|
|
-270 | 94 | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,222,479 | 1,249,609 | 1,175,286 | 1,105,413 | 1,054,547 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
946,344 | 1,033,137 | 986,484 | 956,504 | 935,321 |
| I. Current liabilities |
|
|
601,621 | 717,820 | 661,272 | 644,834 | 612,764 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
473,929 | 488,613 | 507,055 | 515,546 | 465,971 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
91,785 | 196,304 | 91,521 | 88,919 | 109,137 |
| 4. Advances from customers |
|
|
6,473 | 7,484 | 18,539 | 5,029 | 6,573 |
| 5. Taxes and other payables to the State Budget |
|
|
2,265 | 5,221 | 7,588 | 1,672 | 2,185 |
| 6. Payables to employees |
|
|
7,501 | 10,229 | 13,915 | 13,616 | 4,302 |
| 7. Short-term accrued expenses |
|
|
4,201 | 1,310 | 3,770 | 2,942 | 3,888 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 264 | 241 | 558 | 1,031 |
| 11. Other short-term payables |
|
|
8,265 | 7,428 | 11,259 | 8,137 | 11,607 |
| 12. Provision for short term payables |
|
|
6,803 | 200 | 6,800 | 7,810 | 7,600 |
| 13. Bonus and welfare fund |
|
|
399 | 767 | 584 | 605 | 471 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
344,723 | 315,317 | 325,212 | 311,670 | 322,557 |
| 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 |
|
|
1,832 | 832 | 832 | 832 | 1,162 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
333,207 | 305,261 | 315,185 | 302,171 | 312,728 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 29 | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
9,683 | 9,195 | 9,195 | 8,667 | 8,667 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
276,136 | 216,472 | 188,802 | 148,909 | 119,226 |
| I. ShareHolder's equity |
|
|
276,136 | 216,472 | 188,802 | 148,909 | 119,226 |
| 1. Owner's investment capital |
|
|
156,400 | 156,400 | 156,400 | 156,400 | 156,400 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-29 | -12 | -12 | -12 | -12 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
96,171 | 96,374 | 96,171 | 96,171 | 96,174 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,169 | -48,968 | -75,720 | -115,405 | -144,400 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
14,986 | 26,173 | 14,742 | 18,091 | -116,388 |
| - Profit after tax undistributed this period |
|
|
-2,817 | -75,141 | -90,462 | -133,496 | -28,011 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
11,425 | 12,679 | 11,963 | 11,756 | 11,064 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,222,479 | 1,249,609 | 1,175,286 | 1,105,413 | 1,054,547 |
There is no report.
|
|