|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
613,282 | 610,333 | 499,223 | 503,247 | 477,069 |
| I. Cash and cash equivalents |
|
|
25,326 | 30,111 | 28,498 | 80,842 | 58,119 |
| 1. Cash |
|
|
25,326 | 30,111 | 18,448 | 70,792 | 47,069 |
| 2. Cash equivalents |
|
|
| | 10,050 | 10,050 | 11,050 |
| II. Short-term financial investments |
|
|
44,620 | 47,170 | 44,620 | 44,620 | 43,620 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
44,620 | 47,170 | 44,620 | 44,620 | 43,620 |
| III. Short-term receivables |
|
|
147,538 | 126,332 | 104,930 | 146,603 | 103,091 |
| 1. Short-term receivables of customers |
|
|
93,231 | 102,996 | 101,004 | 127,539 | 94,805 |
| 2. Prepayments to suppliers |
|
|
54,905 | 23,792 | 4,174 | 10,179 | 8,005 |
| 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 |
|
|
681 | 823 | 1,031 | 10,164 | 1,560 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,279 | -1,279 | -1,279 | -1,279 | -1,279 |
| IV. Inventories |
|
|
388,289 | 397,734 | 313,546 | 224,344 | 262,232 |
| 1. Inventories |
|
|
388,289 | 397,734 | 313,546 | 224,344 | 262,232 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
7,509 | 8,986 | 7,629 | 6,839 | 10,007 |
| 1. Short-term prepaid expenses |
|
|
1,644 | 5,266 | 4,050 | 2,305 | 2,274 |
| 2. Deductible VAT |
|
|
1,170 | 1,190 | 1,343 | 1,805 | 2,596 |
| 3. Taxes and the State Receivables |
|
|
4,695 | 2,530 | 2,236 | 2,729 | 5,136 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
340,050 | 402,817 | 522,213 | 555,075 | 562,960 |
| I. Long-term receivables |
|
|
36,653 | 36,653 | 36,653 | 36,653 | 36,653 |
| 1. Long-term customer's receivables |
|
|
36,653 | 36,653 | 36,653 | 36,653 | 36,653 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
235,774 | 229,472 | 224,210 | 235,369 | 388,776 |
| 1. Tangible fixed assets |
|
|
234,035 | 227,744 | 222,492 | 233,662 | 387,080 |
| - Cost |
|
|
601,815 | 601,815 | 602,789 | 620,053 | 779,966 |
| - Accumulated depreciation |
|
|
-367,780 | -374,071 | -380,297 | -386,391 | -392,887 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,739 | 1,728 | 1,718 | 1,707 | 1,697 |
| - Cost |
|
|
1,910 | 1,910 | 1,910 | 1,910 | 1,910 |
| - Accumulated depreciation |
|
|
-171 | -181 | -192 | -202 | -213 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
61,037 | 130,139 | 255,369 | 276,556 | 109,080 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
61,037 | 130,139 | 255,369 | 276,556 | 109,080 |
| IV. Long-term financial investments |
|
|
1,222 | 1,222 | 1,222 | 1,222 | 1,222 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,222 | 1,222 | 1,222 | 1,222 | 1,222 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
5,365 | 5,330 | 4,760 | 5,276 | 27,228 |
| 1. Long-term prepaid expenses |
|
|
5,365 | 5,330 | 4,760 | 5,276 | 27,228 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
953,333 | 1,013,150 | 1,021,437 | 1,058,323 | 1,040,029 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
778,865 | 848,387 | 868,137 | 905,169 | 882,927 |
| I. Current liabilities |
|
|
632,465 | 648,886 | 522,322 | 553,781 | 480,791 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
281,709 | 303,350 | 253,115 | 257,136 | 275,273 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
304,755 | 300,134 | 205,010 | 221,894 | 156,882 |
| 4. Advances from customers |
|
|
17,257 | 17,248 | 17,230 | 17,189 | 17,041 |
| 5. Taxes and other payables to the State Budget |
|
|
4,334 | 2,066 | 4,069 | 15,327 | 4,358 |
| 6. Payables to employees |
|
|
17,196 | 10,665 | 12,999 | 13,323 | 17,227 |
| 7. Short-term accrued expenses |
|
|
2,548 | 4,054 | 6,020 | 7,469 | 6,039 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| 6,649 | 4,433 | 2,216 | |
| 11. Other short-term payables |
|
|
4,101 | 4,107 | 18,634 | 18,809 | 3,582 |
| 12. Provision for short term payables |
|
|
102 | 184 | 375 | 34 | |
| 13. Bonus and welfare fund |
|
|
462 | 428 | 438 | 383 | 389 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
146,400 | 199,501 | 345,815 | 351,388 | 402,136 |
| 1. Long-term payables to sellers |
|
|
33,155 | 33,155 | 171,133 | 171,133 | 219,004 |
| 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 |
|
|
113,245 | 166,346 | 174,682 | 180,255 | 183,132 |
| 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 |
|
|
174,468 | 164,763 | 153,300 | 153,154 | 157,102 |
| I. ShareHolder's equity |
|
|
174,468 | 164,763 | 153,300 | 153,154 | 157,102 |
| 1. Owner's investment capital |
|
|
235,000 | 235,000 | 235,000 | 235,000 | 235,000 |
| 2. Share capital surplus |
|
|
1,820 | 1,820 | 1,820 | 1,820 | 1,820 |
| 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 |
|
|
23,696 | 23,696 | 23,696 | 23,696 | 23,696 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-86,048 | -95,753 | -107,216 | -107,362 | -103,414 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-87,297 | -85,794 | -85,794 | -85,797 | -85,794 |
| - Profit after tax undistributed this period |
|
|
1,249 | -9,959 | -21,423 | -21,565 | -17,621 |
| 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 |
|
|
953,333 | 1,013,150 | 1,021,437 | 1,058,323 | 1,040,029 |
There is no report.
|
|