|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
199,429,638 | 191,577,252 | 189,060,199 | 203,872,419 | 194,988,182 |
| I. Cash and cash equivalents |
|
|
3,434,803 | 3,412,095 | 3,138,664 | 2,145,099 | 3,819,735 |
| 1. Cash |
|
|
1,272,476 | 1,713,329 | 810,891 | 846,407 | 2,082,407 |
| 2. Cash equivalents |
|
|
2,162,327 | 1,698,765 | 2,327,772 | 1,298,692 | 1,737,327 |
| II. Short-term financial investments |
|
|
49,327 | 43,508 | 35,042 | 30,708 | 33,008 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
49,327 | 43,508 | 35,042 | 30,708 | 33,008 |
| III. Short-term receivables |
|
|
56,499,100 | 47,747,113 | 43,250,561 | 56,081,627 | 44,488,907 |
| 1. Short-term receivables of customers |
|
|
2,880,770 | 2,932,677 | 2,882,527 | 2,614,840 | 2,730,334 |
| 2. Prepayments to suppliers |
|
|
7,795,047 | 7,429,413 | 7,719,062 | 7,718,936 | 7,840,146 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
3,825,497 | 6,777,902 | 4,952,500 | 5,058,550 | 5,564,513 |
| 6. Other short-term receivables |
|
|
42,008,236 | 30,617,756 | 27,722,107 | 40,756,711 | 28,421,325 |
| 7. Provision for doubtful short-term receivables |
|
|
-10,450 | -10,636 | -25,636 | -67,411 | -67,411 |
| IV. Inventories |
|
|
137,594,490 | 138,598,045 | 140,881,593 | 143,902,634 | 145,006,172 |
| 1. Inventories |
|
|
137,755,436 | 138,758,990 | 141,042,538 | 144,325,129 | 145,428,667 |
| 2. Provision for decline in value of inventories |
|
|
-160,945 | -160,945 | -160,945 | -422,495 | -422,495 |
| V. Other current assets |
|
|
1,851,917 | 1,776,492 | 1,754,340 | 1,712,351 | 1,640,360 |
| 1. Short-term prepaid expenses |
|
|
364,608 | 317,757 | 295,231 | 287,941 | 284,592 |
| 2. Deductible VAT |
|
|
1,207,762 | 1,193,447 | 1,196,543 | 1,162,421 | 1,092,784 |
| 3. Taxes and the State Receivables |
|
|
279,547 | 265,288 | 262,566 | 261,989 | 262,983 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
49,891,873 | 49,799,019 | 47,420,014 | 34,919,619 | 37,040,877 |
| I. Long-term receivables |
|
|
34,712,827 | 33,857,698 | 31,920,047 | 19,996,050 | 22,432,111 |
| 1. Long-term customer's receivables |
|
|
| | 86,080 | 86,080 | 86,080 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| 700 | 176,200 | 176,200 | 176,200 |
| 5. Other long-term receivables |
|
|
34,712,933 | 33,857,103 | 31,657,873 | 19,733,770 | 22,169,831 |
| 6. Provision for doubtful long-term receivables |
|
|
-105 | -105 | -105 | | |
| II. Fixed assets |
|
|
3,829,313 | 2,384,751 | 2,369,415 | 1,682,124 | 1,641,169 |
| 1. Tangible fixed assets |
|
|
3,758,624 | 2,314,927 | 2,303,794 | 1,618,520 | 1,578,472 |
| - Cost |
|
|
4,161,359 | 2,666,805 | 2,679,967 | 1,973,823 | 1,952,905 |
| - Accumulated depreciation |
|
|
-402,735 | -351,878 | -376,173 | -355,303 | -374,433 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
70,689 | 69,824 | 65,621 | 63,604 | 62,697 |
| - Cost |
|
|
166,362 | 170,305 | 170,305 | 170,305 | 170,305 |
| - Accumulated depreciation |
|
|
-95,673 | -100,481 | -104,685 | -106,701 | -107,608 |
| III. Real Estate Investments |
|
|
3,094,863 | 5,542,850 | 5,504,322 | 5,784,501 | 5,730,466 |
| - Cost |
|
|
3,543,954 | 6,113,934 | 6,116,053 | 6,437,758 | 6,438,261 |
| - Accumulated depreciation |
|
|
-449,092 | -571,084 | -611,731 | -653,257 | -707,796 |
| IV. Long-term assets in progress |
|
|
569,764 | 538,091 | 527,265 | 526,277 | 551,149 |
| 1. Costs of long-term production, business in progress |
|
|
181,998 | 181,998 | 181,998 | 181,998 | 181,998 |
| 2. Costs of construction in progress |
|
|
387,766 | 356,092 | 345,267 | 344,279 | 369,151 |
| IV. Long-term financial investments |
|
|
1,885,575 | 1,884,208 | 1,729,052 | 1,724,514 | 1,725,567 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,580,661 | 1,579,293 | 1,424,137 | 1,419,599 | 1,420,652 |
| 3. Other investments in equity instruments |
|
|
304,915 | 304,915 | 304,915 | 304,915 | 304,915 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,890,868 | 1,894,644 | 1,885,020 | 1,933,145 | 1,899,294 |
| 1. Long-term prepaid expenses |
|
|
1,733,573 | 1,710,784 | 1,706,235 | 1,744,027 | 1,754,826 |
| 2. Deferred income tax assets |
|
|
157,295 | 183,860 | 178,785 | 189,118 | 144,468 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
3,908,662 | 3,696,777 | 3,484,892 | 3,273,007 | 3,061,122 |
| TOTAL ASSETS |
|
|
249,321,511 | 241,376,271 | 236,480,213 | 238,792,038 | 232,029,059 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
205,462,076 | 195,874,495 | 191,778,245 | 200,816,681 | 191,405,662 |
| I. Current liabilities |
|
|
88,100,954 | 90,526,016 | 92,659,037 | 100,679,786 | 106,077,866 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
30,108,174 | 26,932,529 | 35,018,705 | 30,751,091 | 37,673,561 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
10,230,105 | 9,845,762 | 9,713,574 | 9,095,374 | 9,006,455 |
| 4. Advances from customers |
|
|
17,777,976 | 19,194,979 | 19,530,597 | 19,632,917 | 20,181,399 |
| 5. Taxes and other payables to the State Budget |
|
|
846,492 | 1,069,264 | 978,415 | 7,570,952 | 7,804,590 |
| 6. Payables to employees |
|
|
4,442 | 8,568 | 26,526 | 14,668 | 7,477 |
| 7. Short-term accrued expenses |
|
|
10,060,731 | 10,451,646 | 11,252,403 | 12,001,919 | 12,003,071 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
6,630 | 1,395 | 1,234 | 1,311 | 1,355 |
| 11. Other short-term payables |
|
|
19,053,542 | 23,001,465 | 16,106,505 | 21,581,578 | 19,374,343 |
| 12. Provision for short term payables |
|
|
8,028 | 15,573 | 26,243 | 25,142 | 20,781 |
| 13. Bonus and welfare fund |
|
|
4,835 | 4,835 | 4,835 | 4,835 | 4,835 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
117,361,121 | 105,348,478 | 99,119,208 | 100,136,895 | 85,327,796 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
549,869 | 793,257 | 1,523,235 | 2,357,104 | 2,455,356 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
74,229,780 | 59,775,976 | 60,093,975 | 54,782,905 | 45,943,774 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
28,836,062 | 30,772,271 | 23,214,458 | 28,464,201 | 22,163,193 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
13,422,296 | 13,664,338 | 13,956,026 | 14,204,386 | 14,438,701 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
244,951 | 265,011 | 254,113 | 251,433 | 252,235 |
| 11. Long-term unrealized revenue |
|
|
78,162 | 77,626 | 77,401 | 76,865 | 74,537 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
43,859,435 | 45,501,777 | 44,701,968 | 37,975,357 | 40,623,397 |
| I. ShareHolder's equity |
|
|
43,859,435 | 45,501,777 | 44,701,968 | 37,975,357 | 40,623,397 |
| 1. Owner's investment capital |
|
|
19,501,045 | 19,501,045 | 19,501,045 | 19,501,045 | 19,501,045 |
| 2. Share capital surplus |
|
|
5,051,602 | 5,051,602 | 5,051,602 | 5,051,602 | 5,051,602 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
12,047,139 | 13,693,619 | 12,927,169 | 6,269,922 | 9,361,576 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
12,888,776 | 12,888,776 | 13,494,208 | 13,494,208 | 13,494,208 |
| - Profit after tax undistributed this period |
|
|
-841,637 | 804,844 | -567,039 | -7,224,286 | -4,132,631 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
7,259,649 | 7,255,510 | 7,222,152 | 7,152,788 | 6,709,174 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
249,321,511 | 241,376,271 | 236,480,213 | 238,792,038 | 232,029,059 |
There is no report.
|
|