|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
152,041 | 145,858 | 154,665 | 180,580 | 187,645 |
 | I. Cash and cash equivalents |
|
|
31,353 | 31,054 | 43,378 | 64,666 | 69,362 |
 | 1. Cash |
|
|
14,249 | 13,739 | 28,354 | 28,634 | 43,322 |
 | 2. Cash equivalents |
|
|
17,105 | 17,316 | 15,024 | 36,032 | 26,040 |
 | II. Short-term financial investments |
|
|
305 | 1,305 | 9,305 | 305 | 20,505 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
305 | 1,305 | 9,305 | 305 | 20,505 |
 | III. Short-term receivables |
|
|
94,110 | 89,296 | 77,369 | 91,954 | 77,718 |
 | 1. Short-term receivables of customers |
|
|
9,311 | 8,321 | 7,262 | 4,305 | 6,892 |
 | 2. Prepayments to suppliers |
|
|
17,451 | 11,037 | 11,979 | 11,856 | 13,127 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
230 | 230 | 230 | 230 | 230 |
 | 6. Other short-term receivables |
|
|
78,190 | 80,781 | 68,947 | 86,611 | 68,518 |
 | 7. Provision for doubtful short-term receivables |
|
|
-11,073 | -11,073 | -11,049 | -11,049 | -11,049 |
 | IV. Inventories |
|
|
15,542 | 14,151 | 13,838 | 13,010 | 12,442 |
 | 1. Inventories |
|
|
15,542 | 14,151 | 13,838 | 13,010 | 12,442 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
10,731 | 10,052 | 10,775 | 10,645 | 7,618 |
 | 1. Short-term prepaid expenses |
|
|
5,512 | 4,805 | 5,522 | 5,374 | 4,071 |
 | 2. Deductible VAT |
|
|
5,219 | 5,247 | 5,253 | 5,271 | 3,547 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
927,344 | 927,631 | 901,570 | 893,642 | 883,896 |
 | I. Long-term receivables |
|
|
54 | 10,230 | 10,480 | 10,480 | 10,480 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 10,480 | | |
 | 5. Other long-term receivables |
|
|
54 | 10,230 | | 10,480 | 10,480 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
563,073 | 558,238 | 549,612 | 539,836 | 535,900 |
 | 1. Tangible fixed assets |
|
|
215,898 | 214,256 | 208,822 | 202,073 | 201,335 |
 | - Cost |
|
|
468,350 | 473,232 | 474,676 | 473,584 | 476,913 |
 | - Accumulated depreciation |
|
|
-252,452 | -258,977 | -265,853 | -271,511 | -275,578 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
347,175 | 343,982 | 340,790 | 337,763 | 334,565 |
 | - Cost |
|
|
472,681 | 472,681 | 472,681 | 472,852 | 472,852 |
 | - Accumulated depreciation |
|
|
-125,506 | -128,698 | -131,891 | -135,089 | -138,288 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
115,083 | 111,095 | 98,275 | 103,918 | 99,987 |
 | 1. Costs of long-term production, business in progress |
|
|
115,083 | 111,095 | | | |
 | 2. Costs of construction in progress |
|
|
| | 98,275 | 103,918 | 99,987 |
 | IV. Long-term financial investments |
|
|
6,894 | 6,894 | 6,894 | 6,894 | 6,894 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
6,894 | 6,894 | 6,894 | 6,894 | 6,894 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
142,145 | 144,471 | 142,998 | 142,597 | 144,110 |
 | 1. Long-term prepaid expenses |
|
|
142,145 | 144,471 | 142,998 | 142,597 | 144,110 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
100,096 | 96,704 | 93,311 | 89,918 | 86,525 |
 | TOTAL ASSETS |
|
|
1,079,386 | 1,073,489 | 1,056,235 | 1,074,222 | 1,071,541 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
540,282 | 518,654 | 522,788 | 524,725 | 541,664 |
 | I. Current liabilities |
|
|
134,423 | 114,887 | 129,476 | 127,142 | 152,368 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
26,728 | 26,046 | 26,728 | 24,682 | 26,440 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
25,629 | 21,509 | 31,002 | 39,674 | 45,071 |
 | 4. Advances from customers |
|
|
22,856 | 20,544 | 18,775 | 12,069 | 27,733 |
 | 5. Taxes and other payables to the State Budget |
|
|
23,713 | 11,804 | 16,394 | 10,871 | 11,802 |
 | 6. Payables to employees |
|
|
7,620 | 6,388 | 7,614 | 7,774 | 3,603 |
 | 7. Short-term accrued expenses |
|
|
17,470 | 18,994 | 18,568 | 19,131 | 20,580 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 1,424 | 1,456 |
 | 11. Other short-term payables |
|
|
8,863 | 8,221 | 8,871 | 9,773 | 13,799 |
 | 12. Provision for short term payables |
|
|
| | 1,525 | | |
 | 13. Bonus and welfare fund |
|
|
1,544 | 1,380 | | 1,745 | 1,885 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
405,859 | 403,767 | 393,311 | 397,583 | 389,296 |
 | 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 |
|
|
48,790 | 47,290 | 62,790 | 66,290 | 61,490 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
250,732 | 250,822 | 225,548 | 227,002 | 224,197 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
106,337 | 105,655 | 104,973 | 104,291 | 103,609 |
 | 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 |
|
|
539,104 | 554,836 | 533,447 | 549,497 | 529,877 |
 | I. ShareHolder's equity |
|
|
539,104 | 554,836 | 533,447 | 549,497 | 529,877 |
 | 1. Owner's investment capital |
|
|
905,000 | 905,000 | 905,000 | 905,000 | 905,000 |
 | 2. Share capital surplus |
|
|
24,455 | 24,455 | 24,455 | 24,455 | 24,455 |
 | 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 |
|
|
270 | 270 | 270 | 270 | 270 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-712,211 | -708,972 | -719,095 | -715,384 | -722,071 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-717,572 | -712,566 | -712,566 | -712,566 | -712,566 |
 | - Profit after tax undistributed this period |
|
|
5,361 | 3,594 | -6,529 | -2,818 | -9,505 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
321,590 | 334,084 | 322,817 | 335,157 | 322,223 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,079,386 | 1,073,489 | 1,056,235 | 1,074,222 | 1,071,541 |
There is no report.
|
|